Pan Pacific International Holdings Corporation (DQJCF) fair value: what the stock is really worth
As of Sep 25, 2026: fair value of Pan Pacific International Holdings Corporation $3.43, price $4.79, upside -28.4%, quality 63 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Pan Pacific International Holdings Corporation for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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 Sep 23, 2026.
How to read this chart
60‑month range $0.1484 – $35.26 · fair‑value band $2.30 – $5.25 · the $4.79 price screens above the $3.43 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Sep 23, 2026.
Follow Pan Pacific International Holdings in your weekly email
Every Wednesday you see whether Pan Pacific International Holdings 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.
Pan Pacific International Holdings Corporation, together with its subsidiaries, operates retail stores. The company operates discount convenience stores under the Don Quijote, general discount store under the MEGA Don Quijote and MEGA Don Quijote UNY, and Nagasakiya names; and general merchandise stores under the Apita and Piago names.
Show more
Pan Pacific International Holdings Corporation, together with its subsidiaries, operates retail stores. The company operates discount convenience stores under the Don Quijote, general discount store under the MEGA Don Quijote and MEGA Don Quijote UNY, and Nagasakiya names; and general merchandise stores under the Apita and Piago names. It is also involved in leasing space management; tenant leasing; real estate development; general wholesale; provision of logistic services and internet services; and development and procurement of products and control of production. In addition, the company operates retail stores under the Don Quijote USA, Gelson's, Marukai, Don Don Donki, and Times names, as well as under the private brand names, including JONETZ, Style One, Prime One, and eco!on. The company was formerly known as Don Quijote Holdings Co., Ltd. and changed its name to Pan Pacific International Holdings Corporation in February 2019. Pan Pacific International Holdings Corporation was incorporated in 1980 and is headquartered in Tokyo, Japan.
Stock analysis
Pan Pacific International Holdings Corporation (DQJCF) currently trades at $4.79, while our model-based Fair Value estimate is $3.43, implying the stock looks roughly 39.6% overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of $4.12 per share, and 4 of the 24 models we run sit above the $4.79 price.
Bear case: the Asset-Based group reads lowest at $0.8582, and 20 of the 24 models stay below the price. Evidence for this calculation is high.
Scenario range: $2.30 (bear) to $5.25 (bull), the price of $4.79 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 63/100 (solid quality), in the Consumer Defensive sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Pan Pacific International Holdings Corporation reported revenue of ¥2.2T in FY2025 versus ¥1.7T in FY2021, a compound +7.1%/yr. Reported net income was ¥90.5B in FY2025, compounding +13.9%/yr from FY2021.
Key figures
Market cap $15.8B · P/E ratio 22.8 · P/S ratio 0.92 · EPS (TTM) $0.2100 · Dividend yield 1.0% · Net margin 4.0% · Return on equity 16.0% · Return on assets (EBIT) 7.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 37 out of 100 (medium confidence).
What moves the price
The share trades about 86% below its 52-week high and 11% above its 52-week low.
For context, the median of 10 Consumer Defensive peers we cover trades at −12% fair-value upside, at −28%, DQJCF screens richer than that median.
Fair Value models
Bear $2.30Fair Value $3.43Bull $5.25
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.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.Evidence ⓘEvidence = 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.71/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+7.2%
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.
+7.1%
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.
+6.0%
Start year 2020 (pandemic). Over 10 years: +12.6% a year
Revenue growth 20 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.
+12.0%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in JPY ⓘ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. 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.
+15.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+14.0%
Dividend (yield on the price)1.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.14.0% vs 15.2%, steady
Profit margin 2020 to 2025 ⓘ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.5% → 7%
Start year 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less 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).
−6.9%
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.
+6.8%
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 −8.8% a year for the price and +4.6% for the forecasts.
Compare Pan Pacific International Holdings Corporation with another stock
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.Discount Stores · 25 stocks
Beats the industry median on 7/15 measures
A mixed picture versus its industry peers.
Valuation
Quality Score63 · Above median
Fair Value upside−28.4% · Below median
Profitability
Return on equity (TTM)16.0% · Below median
Return on assets6.5% · Above median
Net margin (TTM)4.0% · Above median
Operating margin (TTM)7.1% · Above median
Growth and dividend
Revenue growth10.2% · Above median
Dividend yield (TTM)1.0% · Below median
Balance sheet
Debt / equity0.54× · Above median
Valuation Multiplesvs Discount Stores median · lower = cheaper
P/E (TTM)22.8× · Pricier than median
P/B4.10× · Cheaper than median
P/S (TTM)1.04× · Pricier than median
P/FCF0.2× · Cheapest 25%
EV/EBITDA11.9× · Pricier than median
PEG2.91× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 34
FUTURE (revenue growth)51· sector 35
PAST (return on equity)64· sector 81
HEALTH (low debt)73· sector 88
DIVIDEND (yield)21· sector 49
VALUE 0: the price sits above our fair-value range.
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). "Pan Pacific International Holdings Corporation Fair Value". https://www.fairvalue-calculator.com/stock/DQJCF
Frequently asked questions
Is Pan Pacific International Holdings Corporation (DQJCF) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of $3.43 versus a price of $4.79, about −28% upside (overvalued).
What is the fair value of DQJCF?
Our model-based fair value for Pan Pacific International Holdings Corporation is $3.43 (as of Sep 23, 2026), built from audited fundamentals. The current price: $4.79.
What is the quality score of DQJCF?
Pan Pacific International Holdings Corporation has a Quality Score of 63/100. 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 Pan Pacific International Holdings Corporation (DQJCF)?
Our model-based price target is the fair value of $3.43 (as of Sep 23, 2026) from 24 valuation models. Cautious scenario $2.30, optimistic scenario $5.25. It is a calculation from audited fundamentals, not an analyst target.
What is the Pan Pacific International Holdings Corporation stock forecast for 2026?
Our models put fair value at $3.43, about −28% upside versus a price of $4.79 (overvalued). Cautious scenario $2.30, optimistic scenario $5.25. The calculation is refreshed regularly with new filings.
What is the revenue of Pan Pacific International Holdings Corporation (DQJCF)?
Pan Pacific International Holdings Corporation reported trailing-twelve-month revenue of about ¥2.4T (latest available figure, as of Sep 23, 2026).
Does Pan Pacific International Holdings Corporation pay a dividend?
Pan Pacific International Holdings Corporation currently shows a dividend yield of about 1.03% relative to its recent price (as of Sep 23, 2026).
What growth is priced into Pan Pacific International Holdings Corporation (DQJCF)?
For today's price to be fair in a discounted-cash-flow model, Pan Pacific International Holdings Corporation would have to grow free cash flow by -6.9 % per year for five years (discount rate 9.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.0 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of DQJCF use?
Our models discount Pan Pacific International Holdings Corporation at 9.2 %: a base by market capitalisation (large), 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 Pan Pacific International Holdings Corporation that is -6.9 % per year a year over ten years, using the same discount rate (9.2 %) and the same formula as our fair value.
How much growth has Pan Pacific International Holdings Corporation (DQJCF) delivered so far?
Over the past 5 years revenue at Pan Pacific International Holdings Corporation grew +6.0 % a year. The price currently implies -6.9 % per year free-cash-flow growth a 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 Pan Pacific International Holdings Corporation (DQJCF) growing?
The median revenue growth in the sector is +2.3 % a year. That is the yardstick for the growth priced into Pan Pacific International Holdings Corporation (-6.9 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Pan Pacific International Holdings Corporation (DQJCF)?
The free-cash-flow yield on the price is 17.76 %: that much free cash flow Pan Pacific International Holdings Corporation produces per unit of market value. When it exceeds the discount rate of our models (9.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Pan Pacific International Holdings Corporation (DQJCF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Pan Pacific International Holdings Corporation it is $3.43 per share (as of Sep 23, 2026), against a price of $4.79. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Pan Pacific International Holdings Corporation stock overvalued or undervalued in 2026?
As of Sep 23, 2026, DQJCF trades above its calculated fair value: price $4.79, fair value $3.43, a gap of about −28% (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 DQJCF?
No. The price is what the market pays today ($4.79); the fair value is what the company's own numbers justify ($3.43). For Pan Pacific International Holdings Corporation the two are $1.36 per share apart. That gap is exactly why we show both numbers side by side.
How much is Pan Pacific International Holdings Corporation worth?
The market values Pan Pacific International Holdings Corporation at about $15.8B (market capitalisation, as of Sep 23, 2026). Per share that is $4.79; our models calculate a fair value of $3.43 per share.
What do the bullish and bearish scenarios say about DQJCF?
Our models span a range for Pan Pacific International Holdings Corporation: cautious scenario $2.30, base $3.43, optimistic $5.25 per share (as of Sep 23, 2026, price $4.79). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of DQJCF?
Pan Pacific International Holdings Corporation trades at a price-to-earnings ratio of 22.8 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $3.43 is built from several models across several years. Other multiples: PEG 2.9, P/B 4.1, P/S 1.0, EV/EBITDA 11.9.
What is the PEG ratio of DQJCF?
The PEG ratio of Pan Pacific International Holdings Corporation is 2.91 (P/E divided by earnings growth, as of Sep 23, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Pan Pacific International Holdings Corporation (DQJCF)?
Balance-sheet figures for Pan Pacific International Holdings Corporation (as of Sep 23, 2026): return on equity 16.0%, debt of 0.54 per unit of equity. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is DQJCF from its 52-week high?
Pan Pacific International Holdings Corporation trades at $4.79, about 86% below its 52-week high of $35.26 and 11% above the low of $4.31 (as of Sep 25, 2026). Distance from the high says nothing about value: that is what the fair value of $3.43 is for.
Which stocks are comparable to Pan Pacific International Holdings Corporation?
From the same area (Consumer Defensive) we also value Walmart Inc, Costco Wholesale Corporation, Target Corporation, Dollarama 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 Pan Pacific International Holdings Corporation stock attractive at the current price?
The data as of Sep 23, 2026: price $4.79, calculated fair value $3.43 (−28%), Quality Score 63/100, 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 DQJCF calculated?
We run Pan Pacific International Holdings Corporation through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $3.43, 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 13.9 % above its aggregate fair value. Pan Pacific International Holdings Corporation 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 Pan Pacific International Holdings Corporation (DQJCF)?
The closing price on Sep 25, 2026 was $4.79. Our model-based fair value is $3.43, about −28% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Pan Pacific International Holdings Corporation right now?
Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range ($2.30 to $5.25) leaves room in how you read the outcome.
Where does the earnings growth of Pan Pacific International Holdings Corporation (DQJCF) come from?
Earnings per share at Pan Pacific International Holdings Corporation grew +15.7 % a year from 2014 to 2025. Broken into its drivers: revenue per share +13.9 %, EBIT margin +1.5 %, tax rate +0.0 %, residual (interest, one-offs) +0.1 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Pan Pacific International Holdings Corporation
How large is the market capitalisation of Pan Pacific International Holdings Corporation (DQJCF)?
The market capitalisation of Pan Pacific International Holdings Corporation is $15.8B. 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 Pan Pacific International Holdings Corporation (DQJCF)?
The price-to-sales ratio of Pan Pacific International Holdings Corporation is 0.92 (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 Pan Pacific International Holdings Corporation (DQJCF)?
Earnings per share at Pan Pacific International Holdings Corporation are $0.2100 (price ÷ EPS = P/E 22.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Pan Pacific International Holdings Corporation (DQJCF)?
The dividend yield of Pan Pacific International Holdings Corporation is 1.0% (payout 23.5%). 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 Pan Pacific International Holdings Corporation (DQJCF)?
The net margin of Pan Pacific International Holdings Corporation is 4.0% (fiscal year 2025). 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 Pan Pacific International Holdings Corporation (DQJCF)?
The return on equity (ROE) of Pan Pacific International Holdings Corporation is 16.0% (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 Pan Pacific International Holdings Corporation (DQJCF)?
On an EBIT basis the return on assets of Pan Pacific International Holdings Corporation is 7.9% (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 Pan Pacific International Holdings Corporation (DQJCF)?
The operating margin of Pan Pacific International Holdings Corporation is 7.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Pan Pacific International Holdings Corporation (DQJCF)?
Revenue at Pan Pacific International Holdings Corporation is growing +10.2% versus a year earlier (3y avg +7.1%). 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 Pan Pacific International Holdings Corporation (DQJCF)?
Earnings per share at Pan Pacific International Holdings Corporation are growing +38.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Pan Pacific International Holdings Corporation (DQJCF) carry?
The net debt of Pan Pacific International Holdings Corporation is ¥271B (fiscal year 2025, ≈ 3.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Pan Pacific International Holdings Corporation in the live analysis
One click puts Pan Pacific International Holdings Corporation on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Broad data
Sep 23, 2026