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

Intrinsic Value

The intrinsic value of one Raccoon Holdings Inc stock under the Base Case scenario is 1 141.47 JPY. Compared to the current market price of 740 JPY, Raccoon Holdings Inc is Undervalued by 35%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
1 141.47 JPY
Undervaluation 35%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Raccoon Holdings Inc

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Raccoon Holdings Inc
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for Raccoon Holdings Inc cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about Raccoon Holdings Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

740 JPY
-1.99%
-1.99%
Benchmark
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Raccoon Holdings Inc
JP
Retail
Market Cap
15.8B JPY
IPO
Apr 6, 2006
Employees
189
Japan
Market Cap
15.8B JPY
Industry
Retail
IPO
Apr 6, 2006
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Raccoon Holdings Inc

Provide an overview of the primary business activities
of Raccoon Holdings Inc.

What unique competitive advantages
does Raccoon Holdings Inc hold over its rivals?

What risks and challenges
does Raccoon Holdings Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Raccoon Holdings Inc.

Provide P/S
for Raccoon Holdings Inc.

Provide P/E
for Raccoon Holdings Inc.

Provide P/OCF
for Raccoon Holdings Inc.

Provide P/FCFE
for Raccoon Holdings Inc.

Provide P/B
for Raccoon Holdings Inc.

Provide EV/S
for Raccoon Holdings Inc.

Provide EV/GP
for Raccoon Holdings Inc.

Provide EV/EBITDA
for Raccoon Holdings Inc.

Provide EV/EBIT
for Raccoon Holdings Inc.

Provide EV/OCF
for Raccoon Holdings Inc.

Provide EV/FCFF
for Raccoon Holdings Inc.

Provide EV/IC
for Raccoon Holdings Inc.

Show me price targets
for Raccoon Holdings Inc made by professional analysts.

What are the Revenue projections
for Raccoon Holdings Inc?

How accurate were the past Revenue estimates
for Raccoon Holdings Inc?

What are the Net Income projections
for Raccoon Holdings Inc?

How accurate were the past Net Income estimates
for Raccoon Holdings Inc?

What are the EPS projections
for Raccoon Holdings Inc?

How accurate were the past EPS estimates
for Raccoon Holdings Inc?

What are the EBIT projections
for Raccoon Holdings Inc?

How accurate were the past EBIT estimates
for Raccoon Holdings Inc?

Compare the revenue forecasts
for Raccoon Holdings Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Raccoon Holdings Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Raccoon Holdings Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Raccoon Holdings Inc compared to its peers.

Compare the P/E ratios
of Raccoon Holdings Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Raccoon Holdings Inc with its peers.

Analyze the financial leverage
of Raccoon Holdings Inc compared to its main competitors.

Show all profitability ratios
for Raccoon Holdings Inc.

Provide ROE
for Raccoon Holdings Inc.

Provide ROA
for Raccoon Holdings Inc.

Provide ROIC
for Raccoon Holdings Inc.

Provide ROCE
for Raccoon Holdings Inc.

Provide Gross Margin
for Raccoon Holdings Inc.

Provide Operating Margin
for Raccoon Holdings Inc.

Provide Net Margin
for Raccoon Holdings Inc.

Provide FCF Margin
for Raccoon Holdings Inc.

Show all solvency ratios
for Raccoon Holdings Inc.

Provide D/E Ratio
for Raccoon Holdings Inc.

Provide D/A Ratio
for Raccoon Holdings Inc.

Provide Interest Coverage Ratio
for Raccoon Holdings Inc.

Provide Altman Z-Score Ratio
for Raccoon Holdings Inc.

Provide Quick Ratio
for Raccoon Holdings Inc.

Provide Current Ratio
for Raccoon Holdings Inc.

Provide Cash Ratio
for Raccoon Holdings Inc.

What is the historical Revenue growth
over the last 5 years for Raccoon Holdings Inc?

What is the historical Net Income growth
over the last 5 years for Raccoon Holdings Inc?

What is the current Free Cash Flow
of Raccoon Holdings Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Raccoon Holdings Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Raccoon Holdings Inc

Current Assets 13.5B
Cash & Short-Term Investments 5B
Receivables 8B
Other Current Assets 581m
Non-Current Assets 2.8B
Long-Term Investments 482.6m
PP&E 1.4B
Intangibles 444.8m
Other Non-Current Assets 437.4m
Current Liabilities 10.2B
Accounts Payable 8.9B
Accrued Liabilities 108.3m
Other Current Liabilities 1.2B
Non-Current Liabilities 953.3m
Long-Term Debt 903.8m
Other Non-Current Liabilities 49.6m
Efficiency

Earnings Waterfall
Raccoon Holdings Inc

Revenue
6B JPY
Cost of Revenue
-1.2B JPY
Gross Profit
4.8B JPY
Operating Expenses
-3.9B JPY
Operating Income
860.4m JPY
Other Expenses
-447.9m JPY
Net Income
412.6m JPY

Free Cash Flow Analysis
Raccoon Holdings Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Raccoon Holdings Inc's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Year Average ROIC
Positive ROIC
62/100
Profitability
Score

Raccoon Holdings Inc's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Raccoon Holdings Inc's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Low D/E
Long-Term Solvency
72/100
Solvency
Score

Raccoon Holdings Inc's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Raccoon Holdings Inc

Wall Street analysts forecast Raccoon Holdings Inc stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Raccoon Holdings Inc is 693.6 JPY with a low forecast of 686.8 JPY and a high forecast of 714 JPY.

Lowest
Price Target
686.8 JPY
7% Downside
Average
Price Target
693.6 JPY
6% Downside
Highest
Price Target
714 JPY
4% Downside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Raccoon Holdings Inc?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Raccoon Holdings Inc is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

See Also

Discover More
What is the Intrinsic Value of one Raccoon Holdings Inc stock?

The intrinsic value of one Raccoon Holdings Inc stock under the Base Case scenario is 1 141.47 JPY.

Is Raccoon Holdings Inc stock undervalued or overvalued?

Compared to the current market price of 740 JPY, Raccoon Holdings Inc is Undervalued by 35%.

Back to Top