EN DE

Recruit Holdings (RCRUY) Fair Value & Analysis

Communication Services · US · Market cap $97.2B

RH Recruit Holdings logo Recruit Holdings RCRUY · US
Price$19.41
Fair Value$9.86
Upside-49.2%
Quality92/100
Watch Recruit Holdings for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 13.4% net margin
Low debt · generates free cash flow
0.23% dividend yield
Ranks above peers (8/12)
Wide moat 72/100
Evidence: High Range $7.39 – $12.32 Share as image

Fair value as of: Jul 18, 2026

From 26 valuation models · updated 23 days ago

Share price +29.7% over the past month.

A strong business, but screening 49% overvalued on our models.

What matters now

  • A high-quality business (quality 92/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case ($12.32). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$19.41 $4.90 Fair Value $9.86 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range $4.90 – $19.41 · fair‑value band $7.39 – $12.32 · the $19.41 price screens above the $9.86 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Recruit Holdings (RCRUY) currently trades at $19.41, while our model-based Fair Value estimate is $9.86, implying the stock looks roughly 49.2% overvalued today. The Quality Score stands at 92/100 (high quality), in the Communication Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Recruit Holdings generated revenue of $3.7T at a net margin of 13.4%. Revenue grew 11.5% year over year. It earns a return on equity of 30.8%. The balance sheet holds a net cash position of $542B. Fundamentals as of Jul 18, 2026

Our scenario range runs from $7.39 (bear case) to $12.32 (bull case); at $19.41, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 148% above its 52-week low, currently above its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 2% fair-value upside, at -49%, RCRUY screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $8.24 $13.22 $21.29 80
Residual Income $3.72 $5.89 $76.16 76
Rev-Margin DCF $6.02 $9.18 $13.08 74
All 26 models by family
DCF Models
FCF DCF $8.21 $13.39 $21.89 38
Owner Earnings $7.46 $12.13 $19.78 31
5Y Revenue Exit $6.02 $9.18 $13.26 39
5Y EBITDA Exit $7.44 $11.98 $17.45 41
5Y P/E Exit $7.64 $12.37 $17.54 38
10Y Revenue Exit $6.57 $9.74 $14.18 36
10Y EBITDA Exit $7.64 $11.74 $17.53 37
10Y P/E Exit $7.77 $12.02 $17.61 35
Earnings-Based
Graham-Dodd $3.19 $12.51 $16.99 54
Lynch FV $3.08 $4.40 $5.73 50
PEG = 1.0 $3.08 $4.40 $5.73 46
EPV $5.26 $6.03 $6.70 59
Dividend Discount
Gordon GGM $0.3067 $0.6377 $1.01 70
DDM Multi-Stage $0.3067 $0.5377 $0.6693 61
Multiples
P/E Multiple $7.40 $9.86 $12.33 63
P/S Multiple $5.24 $6.99 $8.73 58
P/B Multiple $4.78 $6.38 $7.97 55
EV/EBIT $8.61 $11.26 $13.91 53
EV/EBITDA $7.72 $10.08 $12.43 54
EV/Revenue $5.05 $6.94 $8.82 43
Asset-Based
NCAV (Graham) $0.7086 $0.9494 $1.42 50
Growth DCF
Growth DCF $8.24 $13.22 $21.29 80
Rev-Margin DCF $6.02 $9.18 $13.08 74
Economic Profit
Residual Income $3.72 $5.89 $76.16 76
ROIC Compounder $5.54 $6.70 $7.96 72
Growth Earnings
Growth-Adj P/E $5.50 $7.85 $10.21 68

Widest divergence: DCF Models ($11.98) versus Dividend Discount ($0.5377). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $3.7T
Revenue growth (YoY) +11.5%
Net margin 13.4%
Return on equity 30.8%
Free cash flow $698B FY2026
P/E ratio 32.5
More key figures
Operating margin 14.1%
EPS (TTM) $0.4300
Dividend yield 0.2%
EPS growth (YoY) +60.9%
Net cash $542B FY2026

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 92/100

Of which business quality 88 · Market factors (momentum, volatility) 79

Profitability 92
Margins and returns on capital today
Quality Growth 75
Are margins and returns improving?
Cashflow 75
Earnings quality: real cash, not paper profit
Fin. Strength 94
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 45
Calm price path (market factor)
Momentum 88
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Recruit Holdings Co., Ltd. provides HR technology and business solutions that transforms the world of work. It operates through three segments: HR Technology, Staffing and Marketing Matching Technologies. The HR Technology segment provides online matching and hiring platforms connecting job seekers and employers.

Full company description

Recruit Holdings Co., Ltd. provides HR technology and business solutions that transforms the world of work. It operates through three segments: HR Technology, Staffing and Marketing Matching Technologies. The HR Technology segment provides online matching and hiring platforms connecting job seekers and employers. The Staffing segment offers temporary staffing and other related services for clerical, manufacturing, light industry, and various professional positions across industries in Japan, Europe, the United States, and Australia. The Marketing Matching Technologies segment provides platform for beauty, travel, dining, and SaaS solutions as lifestyle; housing and real estate and other includes automobile, bridal, education, and other services in marketing solutions. The company was formerly known as Recruit Co., Ltd. and changed its name to Recruit Holdings Co., Ltd. in October 2012. Recruit Holdings Co., Ltd. was founded in 1960 and is headquartered in Tokyo, Japan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Recruit Holdings reported revenue of $3.9T in FY2026 versus $2.9T in FY2022, a compound +8.1%/yr. Reported net income was $527B in FY2026, compounding +15.4%/yr from FY2022.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
$3.9T
Latest YoY
+10.2%
Avg. growth/yr (3Y)
+4.6%
Avg. growth/yr (5Y)
+11.6%
Avg. growth/yr (13Y)
+10.7%
Revenue +8.1%/yr
FY22 $2.9T
FY23 $3.4T
FY24 $3.4T
FY25 $3.6T
FY26 $3.9T
Net income +15.4%/yr
FY22 $297B
FY23 $270B
FY24 $354B
FY25 $409B
FY26 $527B

RCRUY screens 49% overvalued. Compare with Alphabet Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Recruit Holdings Fair Value". https://www.fairvalue-calculator.com/stock/RCRUY

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Internet Content & Information · 151 stocks

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.

Quality Score 92 · Top 25%
Fair Value upside −49% · Below median
Return on equity (TTM) 31% · Top 25%
Return on assets 14% · Top 25%
Net margin (TTM) 13% · Above median
Operating margin (TTM) 14% · Above median
Revenue growth 12% · Above median
Dividend yield (TTM) 0.2% · Bottom 25%

Valuation Multiples vs Internet Content & Information median · lower = cheaper

P/E (TTM) 32.5× · Pricier than 75% of peers
P/FCF 0.1× · Cheaper than 75% of peers
PEG 2.99× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 58 · sector 31
PAST 100 · sector 10
HEALTH 100 · sector 99
DIVIDEND 5 · sector 43

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Internet Content & Information stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Alphabet Inc GOOGL $354.46 $145.14 -59%
Meta Platforms, Inc META $669.21 $534.91 -20%
Tencent Holdings 0700 HK$460.20 HK$467.50 +2%
Spotify Technology S.A SPOT $485.38 $209.56 -57%
Baidu, Inc BIDU $113.30 $451.51 +299%
Reddit, Inc RDDT $195.34 $39.59 -80%
Kuaishou Technology, an investment holding company, 1024 HK$44.70 HK$101.03 +126%
NAVER Corporation 035420 191,300 KRW 231,585 KRW +21%
Tencent Music Entertainment Group 1698 HK$34.74 HK$65.78 +89%
REA Group REA A$149.14 A$88.53 -41%

Compare Recruit Holdings with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Recruit Holdings (RCRUY) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of $9.86 versus a price of $19.41, about −49% (overvalued).
What is the fair value of RCRUY?
Our model-based fair value for Recruit Holdings is $9.86 (as of Jul 18, 2026), built from audited fundamentals. The current price is $19.41.
What is the quality score of RCRUY?
Recruit Holdings has a Quality Score of 92/100. 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 revenue of Recruit Holdings (RCRUY)?
Recruit Holdings reported trailing-twelve-month revenue of about $3.7T (latest available figure, as of Jul 18, 2026).
What is the net profit margin of RCRUY?
The net profit margin of Recruit Holdings is about 13.4%, meaning it keeps roughly 13.4% of revenue as net income. Based on the latest reported figures.
Does Recruit Holdings pay a dividend?
Recruit Holdings currently shows a dividend yield of about 0.23% relative to its recent price (as of Jul 18, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Recruit Holdings and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.