Raccoon Holdings Inc
TSE:3031

Watchlist Manager
Raccoon Holdings Inc Logo
Raccoon Holdings Inc
TSE:3031
Watchlist
Price: 665 JPY -0.3% Market Closed
Market Cap: 14.8B JPY
Have any thoughts about
Raccoon Holdings Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one Raccoon Holdings Inc stock under the Base Case scenario is 473.64 JPY. Compared to the current market price of 665 JPY, Raccoon Holdings Inc is Overvalued by 29%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
473.64 JPY
Overvaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.2
P/S
P/S
Price to Sales
2.2
vs History
93
vs Industry
9
Median 3Y
2.8
Median 5Y
4.5
Industry
0.6
Forward
2
More Details
16.2
P/E
P/E
Price to Earnings
16.2
vs History
98
vs Industry
15
Median 3Y
32.3
Median 5Y
41.2
Industry
17.3
Forward
13.2
More Details
12.9
P/OCF
P/OCF
Price to OCF
12.9
vs History
85
vs Industry
9
Median 3Y
16.1
Median 5Y
21.3
Industry
8.3
More Details
12.2
P/FCFE
P/FCFE
Price to FCFE
12.2
vs History
80
vs Industry
10
Median 3Y
20.8
Median 5Y
20.8
Industry
17.4
More Details
2.9
P/B
P/B
Price to Book Value
2.9
vs History
80
vs Industry
14
Median 3Y
3.1
Median 5Y
4.3
Industry
1.7
More Details
1.7
EV/S
EV/S
Enterprise Value to Sales
1.7
vs History
87
vs Industry
11
Median 3Y
2
Median 5Y
3.8
Industry
0.7
Forward
1.5
More Details
2.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.1
vs History
88
vs Industry
28
Median 3Y
2.5
Median 5Y
4.6
Industry
2.3
More Details
7.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.4
vs History
96
vs Industry
20
Median 3Y
11.6
Median 5Y
16.4
Industry
8.4
Forward
6.7
More Details
8.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
8.3
vs History
96
vs Industry
25
Median 3Y
13.7
Median 5Y
18.6
Industry
12.9
More Details
9.9
EV/OCF
EV/OCF
Enterprise Value to OCF
9.9
vs History
77
vs Industry
13
Median 3Y
13
Median 5Y
15.8
Industry
9.7
More Details
12
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
12
vs History
77
vs Industry
13
Median 3Y
15.8
Median 5Y
22.2
Industry
13.8
More Details
3.9
EV/IC
EV/IC
Enterprise Value to IC
3.9
vs History
90
vs Industry
5
Median 3Y
4.8
Median 5Y
7.6
Industry
1.1
More Details

Multiples Across Competitors

Competitors Multiples
Raccoon Holdings Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Raccoon Holdings Inc
TSE:3031
13.5B JPY 2.2 16.2 7.4 8.3
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.7 36.3 18.5 32.8
ZA
Naspers Ltd
JSE:NPN
1.1T Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
258.1B USD 1.9 14.3 11.1 11.1
CN
PDD Holdings Inc
NASDAQ:PDD
145.4B USD 2.6 10.5 6.9 6.9
NL
Prosus NV
AEX:PRX
113.9B EUR 21.5 10.8 686.3 686.3
UY
MercadoLibre Inc
BMV:MELIN
2.3T MXN 5.4 58.6 33 40.4
AR
Mercadolibre Inc
NASDAQ:MELI
120.1B USD 5.4 58.3 32.8 40.1
US
DoorDash Inc
NASDAQ:DASH
109B USD 9.7 321.5 123.9 393.8
CN
Meituan
HKEX:3690
746.7B HKD 1.9 16.8 11.2 13.5
KR
Coupang Inc
NYSE:CPNG
55.3B USD 1.8 216.1 50.3 92.3
P/S Multiple
Revenue Growth P/S to Growth
JP
Raccoon Holdings Inc
TSE:3031
Average P/S: 5.6
2.2
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
3.7
10%
0.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.9
8%
0.2
CN
PDD Holdings Inc
NASDAQ:PDD
2.6
13%
0.2
NL
Prosus NV
AEX:PRX
21.5
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
5.4
27%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
5.4
27%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
9.7
19%
0.5
CN
Meituan
HKEX:3690
1.9
16%
0.1
KR
Coupang Inc
NYSE:CPNG
1.8
14%
0.1
P/E Multiple
Earnings Growth PEG
JP
Raccoon Holdings Inc
TSE:3031
Average P/E: 75.9
16.2
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
36.3
18%
2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
14.3
18%
0.8
CN
PDD Holdings Inc
NASDAQ:PDD
10.5
7%
1.5
NL
Prosus NV
AEX:PRX
10.8
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
58.6
36%
1.6
AR
Mercadolibre Inc
NASDAQ:MELI
58.3
36%
1.6
US
D
DoorDash Inc
NASDAQ:DASH
321.5
163%
2
CN
Meituan
HKEX:3690
16.8
29%
0.6
KR
Coupang Inc
NYSE:CPNG
216.1
129%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Raccoon Holdings Inc
TSE:3031
Average EV/EBITDA: 98.1
7.4
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
18.5
25%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.1
N/A N/A
CN
PDD Holdings Inc
NASDAQ:PDD
6.9
22%
0.3
NL
Prosus NV
AEX:PRX
686.3
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
33
32%
1
AR
Mercadolibre Inc
NASDAQ:MELI
32.8
32%
1
US
D
DoorDash Inc
NASDAQ:DASH
123.9
96%
1.3
CN
Meituan
HKEX:3690
11.2
30%
0.4
KR
Coupang Inc
NYSE:CPNG
50.3
55%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Raccoon Holdings Inc
TSE:3031
Average EV/EBIT: 132.5
8.3
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
32.8
20%
1.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.1
N/A N/A
CN
PDD Holdings Inc
NASDAQ:PDD
6.9
25%
0.3
NL
Prosus NV
AEX:PRX
686.3
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
40.4
36%
1.1
AR
Mercadolibre Inc
NASDAQ:MELI
40.1
36%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
393.8
287%
1.4
CN
Meituan
HKEX:3690
13.5
30%
0.4
KR
Coupang Inc
NYSE:CPNG
92.3
77%
1.2

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 267,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.