US · ATOM
Atomera Incorporated
- Sector
- Technology · Semiconductors
- Headquarters
- Los Gatos, CA 95032
- Website
- atomera.com
Price · as of 2025-12-31
$11.09
Market cap 159.67M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $28.98 | +161.32% |
| Intrinsic Value(DCF) | $2.10 | -81.06% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $27.09 | +144.27% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | $6.65 | ||||
| 2017 | $6.12 | ||||
| 2018 | $3.56 | $38.09 | $0.32 | $0.00 | $0.00 |
| 2019 | $5.14 | $38.16 | $0.03 | $0.00 | $0.00 |
| 2020 | $26.68 | $39.74 | $1.08 | $0.00 | $60.64 |
| 2021 | $12.25 | $78.74 | $6.86 | $0.00 | $0.00 |
| 2022 | $5.59 | $25.80 | $0.04 | $0.00 | $0.00 |
| 2023 | $6.69 | $28.64 | $0.00 | $0.00 | $0.00 |
| 2024 | $6.06 | $32.72 | $0.14 | $0.00 | $43.34 |
| 2025 | $5.24 | $28.98 | $0.00 | $0.00 | $27.09 |
AI valuation
Our deep-learning model estimates Atomera Incorporated's (ATOM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $28.98
- Current price
- $11.09
- AI upside
- +161.32%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$2.10
-81.06% upside
Graham-Dodd
—
— upside
Graham Formula
$27.09
+144.27% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ATOM | Atomera Incorporated | $11.09 | 159.67M | +161% | -81% | — | +144% | -8.01 | 8.79 | 2486.50 | -7.20 | — | 8.79 | -467.69% | -32496.92% | -31036.92% | -92.84% | -2913.52% | -80.35% | 0.11 | -352.05 | 9.80 | 9.63 | 0.86 | -441.00% | -5185.00% | 1260.00% | -9.23% | -7.44 | -2057.93% | 0.00% | 0.00% | 0.00% | -6.84 | -9.68 | 2221.59 | 17.42 |
| ASYS | Amtech Systems, Inc. | $13.05 | 188M | +173% | -73% | — | +104% | -4.20 | 2.39 | 1.61 | -5.12 | -1.66 | 2.48 | 34.00% | -35.90% | -38.21% | -44.68% | -39.61% | -28.58% | 0.37 | -1095.69 | 2.94 | 1.85 | -0.06 | 25333.00% | -2159.00% | 3954.00% | 5.44% | 0.38 | 9.63% | 0.00% | 0.00% | 3.83% | -4.53 | 18.63 | 1.63 | 1.15 |
| CMTL | Comtech Telecommunication… | $5.02 | 148.81M | +418% | -76% | — | — | -0.58 | 0.30 | 0.18 | -3.95 | -1.20 | -1.07 | 25.60% | -27.85% | -31.09% | -39.81% | -23.74% | -18.79% | 0.85 | 0.00 | 1.71 | 1.17 | -2.77 | 4787.00% | -756.00% | -7506.00% | -18.86% | -0.05 | -2.88% | 0.18% | -0.10% | 0.18% | -2.16 | -17.80 | 0.60 | 0.34 |
| GCTS | GCT Semiconductor Holding… | $1.10 | 62.81M | +1,966% | -26% | — | +714% | -7.45 | -1.55 | 10.10 | -19.91 | — | -1.55 | 55.61% | -143.76% | -135.62% | 14.17% | 49.59% | -68.16% | -0.73 | -3.39 | 0.29 | 0.20 | -6.23 | -4706.00% | -4305.00% | 24395.00% | -34.16% | -0.51 | 119.03% | 0.00% | 0.00% | 41.00% | -10.23 | -4.26 | 14.70 | -43.18 |
| INVE | Identiv, Inc. | $3.15 | 74.83M | +25,921% | +24% | +611% | — | 1.08 | 0.52 | 3.03 | 2.16 | — | 0.52 | 1.28% | -105.01% | 280.98% | 65.53% | -66.86% | 54.18% | 0.01 | — | 19.20 | 17.57 | 5.44 | -118276.00% | -3871.00% | 44129.00% | -20.99% | -1.94 | -40.47% | 0.00% | 0.00% | 154.29% | 1.89 | 3.13 | -1.99 | 3.03 |
| MX | Magnachip Semiconductor C… | $2.75 | 98.95M | +627% | -26% | -95% | — | -2.87 | 0.56 | 0.67 | -1.07 | -4.64 | 0.56 | 22.40% | -22.88% | -23.44% | -17.48% | -25.55% | -13.58% | 0.11 | -26.93 | 4.74 | 3.71 | 2.43 | 6180.00% | 73.00% | 7331.00% | -11.39% | -0.13 | -9.85% | 0.00% | 0.00% | 8.28% | -0.89 | -2.68 | 0.20 | 2.51 |
| NA | Nano Labs Ltd | $2.95 | 198.63M | +82% | -15% | — | +202% | -23.30 | 12.07 | 68.61 | -26.82 | — | 15.13 | 28.58% | -242.66% | -278.81% | -110.66% | -82.11% | -24.74% | 0.86 | -14.25 | 1.75 | 1.56 | -1.65 | -6107.00% | -4818.00% | -2647.00% | -6.31% | -0.67 | -146.44% | 0.00% | 0.00% | 0.00% | -27.50 | -15.42 | 66.73 | 2.92 |
| PSQH | PSQ Holdings, Inc. | $0.66 | 30.8M | +6,984% | +63% | — | — | -1.50 | 3.22 | 3.73 | -1.59 | — | 671.25 | 60.67% | -240.14% | -248.66% | -309.45% | -642.04% | -115.21% | 1.21 | -24.19 | 5.43 | 4.76 | 0.07 | -2593.00% | 30801.00% | 1663.00% | -39.48% | -3.96 | -393.32% | 0.00% | 0.00% | 0.00% | -1.48 | -2.42 | 3.56 | -2.69 |
| RCT | RedCloud Holdings plc | $1.03 | 45.55M | — | — | — | — | — | — | — | — | — | — | 58.59% | -83.12% | -109.07% | 111.05% | -1231.39% | -407.40% | -1.06 | -12.39 | 0.17 | 0.13 | -1.88 | 2367.00% | 13476.00% | 6249.00% | — | -0.54 | -1273.79% | — | 0.00% | — | — | — | — | — |
| SILC | Silicom Ltd. | $19.70 | 111.78M | +604% | -53% | -50% | +394% | -6.72 | 0.72 | 1.58 | -2.39 | — | 0.73 | 28.56% | -22.85% | -23.59% | -9.93% | -16.45% | -8.62% | 0.05 | -1207.09 | 8.60 | 5.79 | 4.05 | -4213.00% | -5318.00% | -4365.00% | 18.84% | 1.21 | 21.50% | 0.00% | 0.00% | 14.84% | -1.99 | 1.52 | 0.45 | 4.46 |
| WKEY | WISeKey International Hol… | $7.10 | 44.22M | +178% | -72% | — | +877% | -1.54 | 1.96 | 4.14 | 1.24 | — | 2.95 | 36.15% | -230.93% | -113.23% | -123.52% | 154.57% | -39.32% | 0.36 | -12.77 | 4.71 | 4.58 | 3.11 | -2787.00% | -6159.00% | 649.00% | -37.33% | -0.83 | 103.40% | 0.00% | 0.00% | 154.90% | 1.19 | 1.77 | -2.74 | -2.38 |
About Atomera Incorporated
Atomera Incorporated develops, commercializes, and licenses proprietary materials, processes, and technologies for the semiconductor industry in North America and the Asia Pacific. The company's lead technology is the Mears Silicon Technology, a thin film of reengineered silicon that can be applied as a transistor channel enhancement to CMOS-type transistors. Its customers include foundries, integrated device manufacturers, fabless semiconductor manufacturers, original equipment manufacturers, and electronic design automation companies. The company was formerly known as Mears Technologies, Inc. and changed its name to Atomera Incorporated in January 2016. Atomera Incorporated was incorporated in 2001 and is headquartered in Los Gatos, California.
- CEO
- Scott A. Bibaud
- Employees
- 20
- Beta
- 1.06
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.10 ÷ $11.09) − 1 = -81.06% (DCF, example).