RACCOON HOLDINGS, Inc (R8C) fair value: what the stock is really worth
As of Oct 26, 2026: fair value (intrinsic value) of RACCOON HOLDINGS, Inc stock €3.83, price €3.74, upside +2.4%, quality 62 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Fair value above price?Yes
Good quality?Yes
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
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, dashed = 300-day average. As of Oct 21, 2026.
How to read this chart
60‑month range €2.75 – €15.32 · fair‑value band €2.54 – €5.48 · the €3.74 price screens below the €3.83 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 21, 2026.
Follow RACCOON HOLDINGS in your weekly email
Every Wednesday you see whether RACCOON 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.
RACCOON HOLDINGS, Inc. creates and provides infrastructure BtoB transactions in Japan.
Show moreShow less
The company operates SUPER DELIVERY, a wholesale purchasing site for manufacturers of apparel and general good, and businesses, such as retail stores, restaurants, and hair salons; COREC, a cloud-based ordering system; and SD Export for developing overseas market.
It offers Paid, a BtoB payment service; online receivables guarantee services; and guaranteed online services for small and medium-sized business, as well as rent guarantee services for individuals and business use for offices or stores.
In addition, the company offers URIHO, sales guarantee service that guarantees the price of transactions in place of the accounts even if the account does not pay due to financial difficulties or bankruptcy.
The company was formerly known as Raccoon Co., Ltd. and changed its name to RACCOON HOLDINGS, Inc. in November 2018. RACCOON HOLDINGS, Inc. was founded in 1993 and is headquartered in Tokyo, Japan.
Stock analysis
RACCOON HOLDINGS, Inc (R8C) currently trades at €3.74, while our model-based Fair Value estimate is €3.83, so the stock looks roughly fairly valued today (gap 2.3%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of €4.50 per share, and 10 of the 26 models we run sit above the €3.74 price.
Bear case: the Dividend Discount group reads lowest at €1.51, and 16 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: €2.54 (bear) to €5.48 (bull), the price of €3.74 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 62/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
RACCOON HOLDINGS, Inc reported revenue of ¥6.6B in FY2026 versus ¥4.8B in FY2022, a compound +8.2%/yr. Reported net income was ¥804M in FY2026, compounding +22.7%/yr from FY2022.
Key figures
Market cap €76.0M Micro · P/E ratio 17.0 · P/S ratio 2.08 · EPS (TTM) €0.2200 · Dividend yield 4.1% · Net margin 12.2% · Return on equity 19.7% · Return on assets (EBIT) 6.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 61 out of 100 (low confidence).
What moves the price
The share trades about 5% below its 52-week high and 27% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 10% fair-value upside, at 2%, R8C screens richer than that median.
Fair Value models
Bear€2.54Fair Value €3.83Bull€5.48
Price €3.74 · Upside +2.4%
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 6 months old). Earnings retained since then (€0.0329 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.79/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+7.8%
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.
+7.3%
’22
’23
’24
’25
’26
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.
+24.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+19.9%
Dividend (yield on the price)4.1%
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.24% → 20%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
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).
+15.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in JPY, Japan: IMF forecast 2.1% a year to 2030, 1.3% from 2016 to 2025) that is about +12.8% a year for the price.
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.Internet Retail · 100 stocks
Beats the industry median on 9/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score62 · Above median
Fair Value upside+2.4% · Below median
Profitability
Return on equity (12 months)19.7% · Above median
Return on assets4.2% · Above median
Net margin (12 months)12.6% · Top 25%
Operating margin (12 months)17.1% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)13.9% · Above median
Dividend yield (12 months)4.1% · Top 25%
Balance sheet
Debt / equity0.65× · Highest 25%
Valuation Multiplesvs Internet Retail 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 RACCOON HOLDINGS, Inc (R8C) overvalued or undervalued?
As of Oct 21, 2026, our model estimates a fair value of €3.83 versus a price of €3.74, about +2% upside (fairly valued).
What is the fair value of R8C?
Our model-based fair value for RACCOON HOLDINGS, Inc is €3.83 (as of Oct 21, 2026), built from audited fundamentals. The current price: €3.74.
What is the quality score of R8C?
RACCOON HOLDINGS, Inc has a Quality Score of 62/100. 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 RACCOON HOLDINGS, Inc (R8C)?
Our model-based price target is the fair value of €3.83 (as of Oct 21, 2026) from 26 valuation models. Cautious scenario €2.54, optimistic scenario €5.48. It is a calculation from audited fundamentals, not an analyst target.
What is the RACCOON HOLDINGS, Inc stock forecast for 2026?
Our models put fair value at €3.83, about +2% upside versus a price of €3.74 (fairly valued). Cautious scenario €2.54, optimistic scenario €5.48. The calculation is refreshed regularly with new filings.
What is the revenue of RACCOON HOLDINGS, Inc (R8C)?
RACCOON HOLDINGS, Inc reported trailing-twelve-month revenue of about ¥6.8B (latest available figure, as of Oct 21, 2026).
Does RACCOON HOLDINGS, Inc pay a dividend?
RACCOON HOLDINGS, Inc currently shows a dividend yield of 4.10% relative to its recent price (as of Oct 21, 2026).
What growth is priced into RACCOON HOLDINGS, Inc (R8C)?
For today's price to be fair in a discounted-cash-flow model, RACCOON HOLDINGS, Inc would have to grow free cash flow by +15.2 % 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 +8.2 % per year. As of Oct 21, 2026.
What discount rate (WACC) does the fair value of R8C use?
Our models discount RACCOON HOLDINGS, Inc at 11.0 %: a base by market capitalisation (micro), damped by beta 0.35, country premium for Germany. 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 RACCOON HOLDINGS, Inc that is +15.2 % per year a year over ten years, using the same discount rate (11.0 %) and the same formula as our fair value.
How much growth has RACCOON HOLDINGS, Inc (R8C) delivered so far?
Over the past 4 years revenue at RACCOON HOLDINGS, Inc grew +8.2 % a year. The price currently implies +15.2 % 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 RACCOON HOLDINGS, Inc (R8C) growing?
The median revenue growth in the sector is +4.4 % a year. That is the yardstick for the growth priced into RACCOON HOLDINGS, Inc (+15.2 % 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 RACCOON HOLDINGS, Inc (R8C)?
The free-cash-flow yield on the price is 3.62 %: that much free cash flow RACCOON HOLDINGS, Inc 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 RACCOON HOLDINGS, Inc (R8C)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For RACCOON HOLDINGS, Inc it is €3.83 per share (as of Oct 21, 2026), against a price of €3.74. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is RACCOON HOLDINGS, Inc stock overvalued or undervalued in 2026?
As of Oct 21, 2026, R8C trades below its calculated fair value: price €3.74, fair value €3.83, a gap of about +2% (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 R8C?
No. The price is what the market pays today (€3.74); the fair value is what the company's own numbers justify (€3.83). For RACCOON HOLDINGS, Inc the two are €0.0898 per share apart. That gap is exactly why we show both numbers side by side.
How much is RACCOON HOLDINGS, Inc worth?
The market values RACCOON HOLDINGS, Inc at about €76.0M (market capitalisation, as of Oct 21, 2026). Per share that is €3.74; our models calculate a fair value of €3.83 per share.
What do the bullish and bearish scenarios say about R8C?
Our models span a range for RACCOON HOLDINGS, Inc: cautious scenario €2.54, base €3.83, optimistic €5.48 per share (as of Oct 21, 2026, price €3.74). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of R8C?
RACCOON HOLDINGS, Inc trades at a price-to-earnings ratio of 17.0 (as of Oct 21, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €3.83 is built from several models across several years. Other multiples: P/B 3.1, P/S 2.0, EV/EBITDA 7.2.
How solid is the balance sheet of RACCOON HOLDINGS, Inc (R8C)?
Balance-sheet figures for RACCOON HOLDINGS, Inc (as of Oct 21, 2026): return on equity 19.7%, debt of 0.65 per unit of equity. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is R8C from its 52-week high?
RACCOON HOLDINGS, Inc trades at €3.74, about 5% below its 52-week high of €3.94 and 27% above the low of €2.94 (as of Oct 23, 2026). Distance from the high says nothing about value: that is what the fair value of €3.83 is for.
Which stocks are comparable to RACCOON HOLDINGS, Inc?
From the same area (Consumer Cyclical) we also value Amazon.com, Inc, Alibaba Group, PDD Holdings, MercadoLibre, 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 RACCOON HOLDINGS, Inc stock attractive at the current price?
The data as of Oct 21, 2026: price €3.74, calculated fair value €3.83 (+2%), Quality Score 62/100, 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 R8C calculated?
We run RACCOON HOLDINGS, Inc through 26 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 €3.83, 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 12.7 % above its aggregate fair value. RACCOON HOLDINGS, Inc currently trades 2 % below its own fair value, and the market average says nothing about that. 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 RACCOON HOLDINGS, Inc (R8C)?
The closing price on Oct 26, 2026 was €3.74. Our model-based fair value is €3.83, about +2% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with RACCOON HOLDINGS, Inc right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (€2.54 to €5.48) leaves room in how you read the outcome.
Key figures of RACCOON HOLDINGS, Inc
How large is the market capitalisation of RACCOON HOLDINGS, Inc (R8C)?
The market capitalisation of RACCOON HOLDINGS, Inc is €76.0M. 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 RACCOON HOLDINGS, Inc (R8C)?
The price-to-sales ratio of RACCOON HOLDINGS, Inc is 2.08 (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 RACCOON HOLDINGS, Inc (R8C)?
Earnings per share at RACCOON HOLDINGS, Inc are €0.2200 (price ÷ EPS = P/E 17.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of RACCOON HOLDINGS, Inc (R8C)?
The dividend yield of RACCOON HOLDINGS, Inc is 4.1% (payout 69.7%). 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 RACCOON HOLDINGS, Inc (R8C)?
The net margin of RACCOON HOLDINGS, Inc is 12.2% (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 RACCOON HOLDINGS, Inc (R8C)?
The return on equity (ROE) of RACCOON HOLDINGS, Inc is 19.7% (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 RACCOON HOLDINGS, Inc (R8C)?
On an EBIT basis the return on assets of RACCOON HOLDINGS, Inc is 6.8% (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 RACCOON HOLDINGS, Inc (R8C)?
The operating margin of RACCOON HOLDINGS, Inc is 17.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at RACCOON HOLDINGS, Inc (R8C)?
Revenue at RACCOON HOLDINGS, Inc is growing +13.9% versus a year earlier (3y avg +7.3%). 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 RACCOON HOLDINGS, Inc (R8C)?
Earnings per share at RACCOON HOLDINGS, Inc are growing +37.5% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch RACCOON HOLDINGS, Inc in the live analysis
One click puts RACCOON HOLDINGS, Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Broad data
Oct 21, 2026