First Time Loading...

Raccoon Holdings Inc
TSE:3031

Watchlist Manager
Raccoon Holdings Inc Logo
Raccoon Holdings Inc
TSE:3031
Watchlist
Price: 667 JPY 2.14% Market Closed
Updated: Apr 28, 2024

Relative Value

The Relative Value of one Raccoon Holdings Inc stock under the Base Case scenario is 583.26 JPY. Compared to the current market price of 667 JPY, Raccoon Holdings Inc is Overvalued by 13%.

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
583.26 JPY
Overvaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
11
Median 3Y
5.4
Median 5Y
4.5
Industry
0.6
Forward
2.4
vs History
57
vs Industry
11
Median 3Y
44.6
Median 5Y
37.2
Industry
16.4
Forward
35.4
vs History
77
vs Industry
23
Median 3Y
18.1
Median 5Y
21.7
Industry
7.9
vs History
60
vs Industry
25
Median 3Y
20.7
Median 5Y
20.3
Industry
15.6
vs History
90
vs Industry
22
Median 3Y
5
Median 5Y
4.8
Industry
1.6
vs History
93
vs Industry
17
Median 3Y
4.6
Median 5Y
4
Industry
0.7
Forward
1.6
vs History
93
vs Industry
43
Median 3Y
5.5
Median 5Y
5.1
Industry
2.2
vs History
76
vs Industry
20
Median 3Y
17.6
Median 5Y
17.1
Industry
8.3
Forward
9.5
vs History
76
vs Industry
26
Median 3Y
19.9
Median 5Y
20.1
Industry
12.7
vs History
80
vs Industry
37
Median 3Y
15.8
Median 5Y
17.5
Industry
9
vs History
71
vs Industry
37
Median 3Y
17
Median 5Y
15
Industry
12.5
vs History
87
vs Industry
9
Median 3Y
9.7
Median 5Y
7.8
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Raccoon Holdings Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Raccoon Holdings Inc
TSE:3031
14.3B JPY 2.5 34.9 12.8 15
US
Amazon.com Inc
NASDAQ:AMZN
1.9T USD 3.2 61.3 21.7 50.3
ZA
Naspers Ltd
JSE:NPN
742.1B Zac 0 0 0 0
UK
in Style Group PLC
LSE:ITS
201.8B GBP 3 731.5 -37 596.5 -50 530.6 -36 808.2
CN
Alibaba Group Holding Ltd
NYSE:BABA
188.9B USD 1.5 13.7 7.2 7.2
CN
Pinduoduo Inc
NASDAQ:PDD
171.8B USD 5 20.7 17.6 17.6
CN
Meituan
HKEX:3690
721.8B HKD 2.4 48.2 55 55
NL
Prosus NV
AEX:PRX
80.6B EUR 16.5 7.9 -221.3 -221.3
AR
Mercadolibre Inc
NASDAQ:MELI
71B USD 4.9 71.9 28.6 36.8
UY
MercadoLibre Inc
BMV:MELIN
1.2T MXN 4.9 72.3 28.8 37
US
DoorDash Inc
NYSE:DASH
53.3B USD 6.2 -95.5 -723.4 -85.3
P/E Multiple
Earnings Growth
JP
Raccoon Holdings Inc
TSE:3031
Average P/E: 41.4
34.9
74%
US
Amazon.com Inc
NASDAQ:AMZN
61.3
136%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
-11%
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -37 596.5 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
13.7
144%
CN
Pinduoduo Inc
NASDAQ:PDD
20.7
130%
CN
Meituan
HKEX:3690
48.2
288%
NL
Prosus NV
AEX:PRX
7.9
-13%
AR
Mercadolibre Inc
NASDAQ:MELI
71.9
221%
UY
MercadoLibre Inc
BMV:MELIN
72.3
221%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -95.5 N/A
EV/EBITDA Multiple
EBITDA Growth
JP
Raccoon Holdings Inc
TSE:3031
Average EV/EBITDA: 24.5
12.8
40%
US
Amazon.com Inc
NASDAQ:AMZN
21.7
116%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -50 530.6 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
7.2
44%
CN
Pinduoduo Inc
NASDAQ:PDD
17.6
203%
CN
Meituan
HKEX:3690
55
606%
NL
Prosus NV
AEX:PRX
Negative Multiple: -221.3 N/A
AR
Mercadolibre Inc
NASDAQ:MELI
28.6
127%
UY
MercadoLibre Inc
BMV:MELIN
28.8
127%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -723.4 N/A
EV/EBIT Multiple
EBIT Growth
JP
Raccoon Holdings Inc
TSE:3031
Average EV/EBIT: 31.3
15
N/A
US
Amazon.com Inc
NASDAQ:AMZN
50.3
156%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -36 808.2 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
7.2
68%
CN
Pinduoduo Inc
NASDAQ:PDD
17.6
205%
CN
Meituan
HKEX:3690
55
472%
NL
Prosus NV
AEX:PRX
Negative Multiple: -221.3 N/A
AR
Mercadolibre Inc
NASDAQ:MELI
36.8
158%
UY
MercadoLibre Inc
BMV:MELIN
37
158%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -85.3 N/A

See Also

Discover More