Raccoon Holdings Inc
TSE:3031

Watchlist Manager
Raccoon Holdings Inc Logo
Raccoon Holdings Inc
TSE:3031
Watchlist
Price: 740 JPY -1.99% Market Closed
Market Cap: 16.5B JPY
Have any thoughts about
Raccoon Holdings Inc?
Write Note

Relative Value

The Relative Value of one Raccoon Holdings Inc stock under the Base Case scenario is 429.11 JPY. Compared to the current market price of 740 JPY, Raccoon Holdings Inc is Overvalued by 42%.

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
429.11 JPY
Overvaluation 42%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
13
Median 3Y
3.1
Median 5Y
4.5
Industry
0.6
Forward
2.5
vs History
57
vs Industry
11
Median 3Y
37.2
Median 5Y
41.2
Industry
16.7
Forward
21.5
vs History
44
vs Industry
13
Median 3Y
17.9
Median 5Y
23.5
Industry
8
vs History
14
vs Industry
15
Median 3Y
22
Median 5Y
20.3
Industry
15.5
vs History
77
vs Industry
25
Median 3Y
3.3
Median 5Y
4.4
Industry
1.6
vs History
79
vs Industry
20
Median 3Y
2.1
Median 5Y
4
Industry
0.7
Forward
1.9
vs History
79
vs Industry
48
Median 3Y
2.7
Median 5Y
5
Industry
2.2
vs History
80
vs Industry
22
Median 3Y
13.4
Median 5Y
16.5
Industry
8.5
Forward
8.8
vs History
80
vs Industry
26
Median 3Y
14.9
Median 5Y
18.9
Industry
12.8
vs History
49
vs Industry
23
Median 3Y
14.7
Median 5Y
19
Industry
9.1
vs History
28
vs Industry
20
Median 3Y
16.9
Median 5Y
17
Industry
12.8
vs History
68
vs Industry
10
Median 3Y
4.9
Median 5Y
7.6
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
15.8B JPY 2.6 38.3 11.7 13.7
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.8 47.4 21 38.7
ZA
Naspers Ltd
JSE:NPN
864B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
197.1B USD 1.5 16.7 10.5 10.5
CN
Pinduoduo Inc
NASDAQ:PDD
138.2B USD 2.7 9.3 6.7 6.7
CN
Meituan
HKEX:3690
986.7B HKD 3 41.1 35.6 35.6
NL
Prosus NV
AEX:PRX
97.4B EUR 18.6 15.4 -587.9 -587.9
UY
MercadoLibre Inc
BMV:MELIN
1.7T MXN 4.6 60.7 32.1 41.8
AR
Mercadolibre Inc
NASDAQ:MELI
86.9B USD 4.6 60.5 32 41.6
US
DoorDash Inc
NASDAQ:DASH
71B USD 7 -412.7 215.8 -270.6
CN
JD.Com Inc
HKEX:9618
398.3B HKD 0.3 10.7 6.5 6.5
P/S Multiple
Revenue Growth P/S to Growth
JP
Raccoon Holdings Inc
TSE:3031
Average P/S: 4.9
2.6
39%
0.1
US
Amazon.com Inc
NASDAQ:AMZN
3.8
39%
0.1
ZA
N
Naspers Ltd
JSE:NPN
Not Available
32%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.5
28%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
2.7
145%
0
CN
Meituan
HKEX:3690
3
62%
0
NL
Prosus NV
AEX:PRX
18.6
40%
0.5
UY
MercadoLibre Inc
BMV:MELIN
4.6
118%
0
AR
Mercadolibre Inc
NASDAQ:MELI
4.6
118%
0
US
D
DoorDash Inc
NASDAQ:DASH
7
74%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
19%
0
P/E Multiple
Earnings Growth P/E to Growth
JP
Raccoon Holdings Inc
TSE:3031
Average P/E: 33.3
38.3
328%
0.1
US
Amazon.com Inc
NASDAQ:AMZN
47.4
167%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
82%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
16.7
146%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
9.3
168%
0.1
CN
Meituan
HKEX:3690
41.1
365%
0.1
NL
Prosus NV
AEX:PRX
15.4
50%
0.3
UY
MercadoLibre Inc
BMV:MELIN
60.7
217%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
60.5
223%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -412.7 N/A N/A
CN
JD.Com Inc
HKEX:9618
10.7
11%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Raccoon Holdings Inc
TSE:3031
Average EV/EBITDA: 41.3
11.7
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
21
133%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 697%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
40%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
227%
0
CN
Meituan
HKEX:3690
35.6
332%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -587.9 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
32.1
136%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
32
136%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
215.8
N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
74%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Raccoon Holdings Inc
TSE:3031
Average EV/EBIT: 24.4
13.7
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
38.7
169%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
41%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
207%
0
CN
Meituan
HKEX:3690
35.6
532%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -587.9 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
41.8
158%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
41.6
158%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -270.6 N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
83%
0.1

See Also

Discover More
Back to Top