Rakus Co., Ltd (RKUSF) fair value: what the stock is really worth
As of Nov 13, 2026: fair value (intrinsic value) of Rakus Co., Ltd stock $7.17, price $7.16, upside +0.2%, quality 87 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Rakus Co., Ltd., together with its subsidiaries, provides cloud services in Japan. It operates through Cloud Business and IT Human Resource Business segments. The Cloud Business segment offers RakuRaku Settlement, RakuRaku Statement, RakuRaku Sales, and Delivery Mail services.
Show moreShow less
The IT Human Resource Business segment provides IT engineering dispatch, server construction, network construction, and support and maintenance services. The company was incorporated in 2000 and is headquartered in Shibuya, Japan.
Stock analysis
Rakus Co., Ltd (RKUSF) currently trades at $7.16, while our model-based Fair Value estimate is $7.17, so the stock looks roughly fairly valued today (gap 0.2%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of $9.31 per share, and 7 of the 26 models we run sit above the $7.16 price.
Bear case: the Dividend Discount group reads lowest at $1.04, and 19 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: $4.57 (bear) to $9.57 (bull), the price of $7.16 sits inside 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 87/100 (high quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Rakus Co., Ltd reported revenue of ¥60.3B in FY2026 versus ¥20.6B in FY2022, a compound +30.7%/yr. Reported net income was ¥13.3B in FY2026, compounding +87.4%/yr from FY2022. FY2022 was a trough year, so the rate overstates the trend.
Key figures
Market cap $2.5B Mid · P/E ratio 16.3 · P/S ratio 3.59 · EPS (TTM) $0.4400 · Dividend yield 0.8% · Net margin 22.0% · Return on equity 81.3% · Return on assets (EBIT) 26.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 92 out of 100 (low confidence).
What moves the price
The share trades about 11% below its 52-week high and 51% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at 24% fair-value upside, at 0%, RKUSF screens richer than that median.
Fair Value models
Bear$4.57Fair Value $7.17Bull$9.57
Price $7.16 · Upside +0.2%
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 8 months old). Earnings retained since then ($0.2761 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.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+23.3%
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.
+30.1%
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in JPY (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in JPY: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+94.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+93.2%
Dividend (yield on the price)0.8%
Profit margin 2022 to 2026 ⓘ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.8% → 29%
2026 sits 225% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
A lot of optimism in the price
The price assumes less 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).
+21.6%
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.
+10.0%
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 +19.1% a year for the price and +7.8% 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.Information Technology Services · 517 stocks
Beats the industry median on 7/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score87 · Top 25%
Fair Value upside+0.2% · Above median
Profitability
Return on equity (12 months)81.3% · Top 25%
Return on assets36.3% · Top 25%
Net margin (12 months)40.4% · Top 25%
Operating margin (12 months)33.5% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)0.9% · Below median
Dividend yield (12 months)0.8% · Below median
Valuation Multiplesvs Information Technology Services 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.
Is Rakus Co., Ltd (RKUSF) overvalued or undervalued?
As of Nov 14, 2026, our model estimates a fair value of $7.17 versus a price of $7.16, about +0% upside (fairly valued).
What is the fair value of RKUSF?
Our model-based fair value for Rakus Co., Ltd is $7.17 (as of Nov 14, 2026), built from audited fundamentals. The current price: $7.16.
What is the quality score of RKUSF?
Rakus Co., Ltd has a Quality Score of 87/100. 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 Rakus Co., Ltd (RKUSF)?
Our model-based price target is the fair value of $7.17 (as of Nov 14, 2026) from 26 valuation models. Cautious scenario $4.57, optimistic scenario $9.57. It is a calculation from audited fundamentals, not an analyst target.
What is the Rakus Co., Ltd stock forecast for 2026?
Our models put fair value at $7.17, about +0% upside versus a price of $7.16 (fairly valued). Cautious scenario $4.57, optimistic scenario $9.57. The calculation is refreshed regularly with new filings.
What is the revenue of Rakus Co., Ltd (RKUSF)?
Rakus Co., Ltd reported trailing-twelve-month revenue of about ¥60.4B (latest available figure, as of Nov 14, 2026).
Does Rakus Co., Ltd pay a dividend?
Rakus Co., Ltd currently shows a dividend yield of 0.78% relative to its recent price (as of Nov 14, 2026).
How much is the dividend of Rakus Co., Ltd (RKUSF) and when is the ex-dividend date?
Rakus Co., Ltd has a dividend yield of 0.8%. The next ex-dividend date is Mar 30, 2027. The payout ratio is 6.1% of earnings. Free cash flow covers the dividend 15.14 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Rakus Co., Ltd (RKUSF)?
For today's price to be fair in a discounted-cash-flow model, Rakus Co., Ltd would have to grow free cash flow by 21.6 % per year for five years (discount rate 11.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew 30.8 % per year. As of Nov 14, 2026.
What discount rate (WACC) does the fair value of RKUSF use?
Our models discount Rakus Co., Ltd at 11.0 %: a base by market capitalisation (mid), damped by beta 1.53, 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 Rakus Co., Ltd that is +21.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.0 %) and the same formula as our fair value.
How much growth has Rakus Co., Ltd (RKUSF) delivered so far?
Over the past 4 years revenue at Rakus Co., Ltd grew 30.8 % a year. The price currently implies free-cash-flow growth of +21.6 % 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 Rakus Co., Ltd (RKUSF) growing?
The median revenue growth in the sector is +17.5 % a year. That is the yardstick for the growth priced into Rakus Co., Ltd (+21.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Rakus Co., Ltd (RKUSF)?
The free-cash-flow yield on the price is 3.05 %: that much free cash flow Rakus Co., Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Rakus Co., Ltd (RKUSF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Rakus Co., Ltd it is $7.17 per share (as of Nov 14, 2026), against a price of $7.16. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Rakus Co., Ltd stock overvalued or undervalued in 2026?
As of Nov 14, 2026, RKUSF trades below its calculated fair value: price $7.16, fair value $7.17, a gap of about +0% (fairly valued). 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 RKUSF?
No. The price is what the market pays today ($7.16); the fair value is what the company's own numbers justify ($7.17). For Rakus Co., Ltd the two are $0.0166 per share apart. That gap is exactly why we show both numbers side by side.
How much is Rakus Co., Ltd worth?
The market values Rakus Co., Ltd at about $2.5B (market capitalisation, as of Nov 14, 2026). Per share that is $7.16; our models calculate a fair value of $7.17 per share.
What do the bullish and bearish scenarios say about RKUSF?
Our models span a range for Rakus Co., Ltd: cautious scenario $4.57, base $7.17, optimistic $9.57 per share (as of Nov 14, 2026, price $7.16). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of RKUSF?
Rakus Co., Ltd trades at a price-to-earnings ratio of 16.3 (as of Nov 14, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $7.17 is built from several models across several years. Other multiples: P/B 15.5, P/S 6.7, EV/EBITDA 18.0.
How solid is the balance sheet of Rakus Co., Ltd (RKUSF)?
Balance-sheet figures for Rakus Co., Ltd (as of Nov 14, 2026): return on equity 81.3%. They feed the Quality Score of 87/100, which measures business quality independently of the share price.
How far is RKUSF from its 52-week high?
Rakus Co., Ltd trades at $7.16, about 11% below its 52-week high of $8.04 and 51% above the low of $4.74 (as of Nov 13, 2026). Distance from the high says nothing about value: that is what the fair value of $7.17 is for.
Which stocks are comparable to Rakus Co., Ltd?
From the same area (Technology) we also value International Business Machines Corporation, Accenture plc, Tata Consultancy Services Limited, Infosys Limited, 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 Rakus Co., Ltd stock attractive at the current price?
The data as of Nov 14, 2026: price $7.16, calculated fair value $7.17 (+0%), Quality Score 87/100, from 26 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 RKUSF calculated?
We run Rakus Co., Ltd through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of $7.17 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 14.1% above its aggregate fair value. Rakus Co., Ltd 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 Rakus Co., Ltd (RKUSF)?
The closing price on Nov 13, 2026 was $7.16. Our model-based fair value is $7.17, about +0% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Rakus Co., Ltd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range ($4.57 to $9.57) leaves room in how you read the outcome.
Key figures of Rakus Co., Ltd
How large is the market capitalisation of Rakus Co., Ltd (RKUSF)?
The market capitalisation of Rakus Co., Ltd is $2.5B. 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 Rakus Co., Ltd (RKUSF)?
The price-to-sales ratio of Rakus Co., Ltd is 3.59 (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 Rakus Co., Ltd (RKUSF)?
Earnings per share at Rakus Co., Ltd are $0.4400 (price ÷ EPS = P/E 16.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Rakus Co., Ltd (RKUSF)?
The dividend yield of Rakus Co., Ltd is 0.8% (payout 12.7%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Rakus Co., Ltd (RKUSF)?
The net margin of Rakus Co., Ltd is 22.0% (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 Rakus Co., Ltd (RKUSF)?
The return on equity (ROE) of Rakus Co., Ltd is 81.3% (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 Rakus Co., Ltd (RKUSF)?
On an EBIT basis the return on assets of Rakus Co., Ltd is 26.2% (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 Rakus Co., Ltd (RKUSF)?
The operating margin of Rakus Co., Ltd is 33.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Rakus Co., Ltd (RKUSF)?
Revenue at Rakus Co., Ltd is growing 0.9% versus a year earlier (3y avg +30.1%). 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 Rakus Co., Ltd (RKUSF)?
Earnings per share at Rakus Co., Ltd are growing 322% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Rakus Co., Ltd in the live analysis
One click puts Rakus Co., Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 14, 2026