freee K.K (FREKF) fair value: what the stock is really worth
As of Oct 14, 2026: fair value (intrinsic value) of freee K.K stock $5.54, price $22.35, that is 75.2% below the price, quality 59 out of 100. Rating: strongly overvalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 5, 2026.
How to read this chart
60‑month range $10.20 – $79.50 · fair‑value band $4.63 – $7.20 · the $22.35 price screens above the $5.54 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow freee K.K in your weekly email
Every Wednesday you see whether freee K.K is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
freee K.K. engages in the provision of cloud-based accounting and HR software solutions in Japan.
Show moreShow less
The company offers freee accounting, an integrated cloud-based accounting software for proprietors and corporations; freee HR and labor an integrated cloud-based human resources and labor management software for corporations; freee Sales an integrated cloud-based sales management software for proprietors and corporations; and Freee Tax Return, a cloud-based tax return software to accounting firms and small businesses.
It also provides freee Sign, an electronic contract service to proprietors and corporations; financial services, such as Freee Card and Freee Card. The company was incorporated in 2012 and is headquartered in Tokyo, Japan.
Stock analysis
freee K.K (FREKF) currently trades at $22.35, while our model-based Fair Value estimate is $5.54, 75% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $7.22 per share, and 0 of the 24 models we run sit above the $22.35 price.
Bear case: the Asset-Based group reads lowest at $1.02, and 24 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: $4.63 (bear) to $7.20 (bull), the price of $22.35 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 59/100 (solid quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
freee K.K reported revenue of ¥42.1B in FY2026 versus ¥14.4B in FY2022, a compound +30.8%/yr. Reported net income was ¥1.1B in FY2026.
Key figures
Market cap $1.3B Small · P/E ratio 186.2 · P/S ratio 4.73 · EPS (TTM) $0.1200 · Net margin 2.5% · Return on equity 5.3% · Return on assets (EBIT) −8.6% (5-year average) · Operating margin 4.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 36 out of 100 (low confidence).
What moves the price
The share trades about 6% below its 52-week high and 119% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at 10% fair-value upside, at −75%, FREKF screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely ($1.02 to $9.63). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear$4.63Fair Value $5.54Bull$7.20
Price $22.35 · Downside -75.2%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 4 months old). Earnings retained since then ($0.0431 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+26.6%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+29.9%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+32.7%
Start year 2021 (pandemic)
Revenue growth 7 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+37.6%
’19
’20
’21
’22
’23
’24
’25
’26
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−23.8% (2021) → 2.6% (2026)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: no profitable base year
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+64.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+18.0%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in JPY, Japan: IMF forecast 2.1% a year to 2030, 1.3% from 2016 to 2025) that is about +61.4% a year for the price and +15.6% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Software - Application · 630 stocks
Beats the industry median on 3/12 measures
Overall it trails its industry peers.
Valuation
Quality Score59 · Above median
Fair Value upside−75.2% · Bottom 25%
Profitability
Return on equity (12 months)5.3% · Above median
Return on assets1.7% · Below median
Net margin (12 months)2.5% · Below median
Operating margin (12 months)4.8% · Below median
Growth and dividend
Revenue growth (quarter YoY)23.1% · Top 25%
Valuation Multiplesvs Software - Application median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "freee K.K Fair Value". https://www.fairvalue-calculator.com/stock/FREKF
Frequently asked questions
Is freee K.K (FREKF) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of $5.54 versus the last price from Oct 14, 2026 of $22.35, about 75% lower (overvalued).
What is the fair value of FREKF?
Our model-based fair value for freee K.K is $5.54 (as of Nov 5, 2026), built from audited fundamentals. Last price (from Oct 14, 2026): $22.35.
What is the quality score of FREKF?
freee K.K has a Quality Score of 59/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for freee K.K (FREKF)?
Our model-based price target is the fair value of $5.54 (as of Nov 5, 2026) from 24 valuation models. Cautious scenario $4.63, optimistic scenario $7.20. It is a calculation from audited fundamentals, not an analyst target.
What is the freee K.K stock forecast for 2026?
Our models put fair value at $5.54, about 75% lower versus the last price from Oct 14, 2026 of $22.35 (overvalued). Cautious scenario $4.63, optimistic scenario $7.20. The calculation is refreshed regularly with new filings.
What is the revenue of freee K.K (FREKF)?
freee K.K reported trailing-twelve-month revenue of about ¥42.4B (latest available figure, as of Nov 5, 2026).
What growth is priced into freee K.K (FREKF)?
For today's price to be fair in a discounted-cash-flow model, freee K.K would have to grow free cash flow by +64.8 % per year for five years (discount rate 11.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +32.7 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of FREKF use?
Our models discount freee K.K at 11.9 %: a base by market capitalisation (small), damped by beta 1.22, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For freee K.K that is +64.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.9 %) and the same formula as our fair value.
How much growth has freee K.K (FREKF) delivered so far?
Over the past 5 years revenue at freee K.K grew +32.7 % a year. The price currently implies free-cash-flow growth of +64.8 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of freee K.K (FREKF) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into freee K.K (+64.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of freee K.K (FREKF)?
The free-cash-flow yield on the price is 0.43 %: that much free cash flow freee K.K produces per unit of market value. When it exceeds the discount rate of our models (11.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of freee K.K (FREKF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For freee K.K it is $5.54 per share (as of Nov 5, 2026), against a price of $22.35. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is freee K.K stock overvalued or undervalued in 2026?
As of Nov 5, 2026, FREKF trades above its calculated fair value: price $22.35, fair value $5.54, a gap of about −75% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of FREKF?
No. The price is what the market pays today ($22.35); the fair value is what the company's own numbers justify ($5.54). For freee K.K the two are $16.81 per share apart. That gap is exactly why we show both numbers side by side.
How much is freee K.K worth?
The market values freee K.K at about $1.3B (market capitalisation, as of Nov 5, 2026). Per share that is $22.35; our models calculate a fair value of $5.54 per share.
What do the bullish and bearish scenarios say about FREKF?
Our models span a range for freee K.K: cautious scenario $4.63, base $5.54, optimistic $7.20 per share (as of Nov 5, 2026, price $22.35). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of FREKF?
freee K.K trades at a price-to-earnings ratio of 186.2 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $5.54 is built from several models across several years. Other multiples: P/B 10.0, P/S 5.0, EV/EBITDA 68.0.
How solid is the balance sheet of freee K.K (FREKF)?
Balance-sheet figures for freee K.K (as of Nov 5, 2026): return on equity 5.3%. They feed the Quality Score of 59/100, which measures business quality independently of the share price.
How far is FREKF from its 52-week high?
freee K.K trades at $22.35, about 6% below its 52-week high of $23.85 and 119% above the low of $10.20 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of $5.54 is for.
Which stocks are comparable to freee K.K?
From the same area (Technology) we also value SAP SE, Salesforce, Inc, Shopify Inc, ServiceNow, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is freee K.K stock attractive at the current price?
The data as of Nov 5, 2026: price $22.35, calculated fair value $5.54 (−75%), Quality Score 59/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of FREKF calculated?
We run freee K.K through 24 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of $5.54 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. freee K.K itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of freee K.K (FREKF)?
The latest price we hold is from Oct 14, 2026 and stands at $22.35. Our model-based fair value is $5.54, about 75% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with freee K.K right now?
The price sits above even our optimistic bull case ($7.20). The favourable scenario is already priced in. Solid but not exceptional quality (59/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of freee K.K
How large is the market capitalisation of freee K.K (FREKF)?
The market capitalisation of freee K.K is $1.3B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of freee K.K (FREKF)?
The price-to-sales ratio of freee K.K is 4.73 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of freee K.K (FREKF)?
Earnings per share at freee K.K are $0.1200 (price ÷ EPS = P/E 186.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of freee K.K (FREKF)?
The net margin of freee K.K is 2.5% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of freee K.K (FREKF)?
The return on equity (ROE) of freee K.K is 5.3% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of freee K.K (FREKF)?
On an EBIT basis the return on assets of freee K.K is −8.6% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of freee K.K (FREKF)?
The operating margin of freee K.K is 4.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at freee K.K (FREKF)?
Revenue at freee K.K is growing +23.1% versus a year earlier (3y avg +29.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at freee K.K (FREKF)?
Earnings per share at freee K.K are growing +108% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does freee K.K (FREKF) hold?
freee K.K holds more cash than debt, ¥21.7B net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch freee K.K in the live analysis
One click puts freee K.K on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 5, 2026