EN DE

Rakus Co (RKUSF) Fair Value & Analysis

Technology · US · Market cap $2.2B

RC Rakus Co logo Rakus Co RKUSF · US
Price$6.12
Fair Value$3.77
Upside-38.4%
Quality78/100
Watch Rakus Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 22.1% net margin
Low debt · generates free cash flow
0.83% dividend yield
Ranks above peers (8/11)
Wide moat 90/100
Evidence: High Range $2.53 – $8.34 Share as image

Fair value as of: Jul 21, 2026

From 24 valuation models · updated 20 days ago

A strong business, but screening 38% overvalued on our models.

What matters now

  • A high-quality business (quality 78/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The model range is unusually wide ($2.53 to $8.34). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (9 months)

$8.04 $4.74 Fair Value $3.77 Nov 2025 Aug 2026

White line = price, green steps = our fair value per fiscal year. As of Jul 21, 2026.

How to read this chart

9‑month range $4.74 – $8.04 · fair‑value band $2.53 – $8.34 · the $6.12 price screens above the $3.77 fair value. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

Rakus Co (RKUSF) currently trades at $6.12, while our model-based Fair Value estimate is $3.77, implying the stock looks roughly 38.4% overvalued today. The Quality Score stands at 78/100 (high quality), in the Technology 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, Rakus Co generated revenue of $60.3B at a net margin of 22.1%. Revenue grew 19.7% year over year. It earns a return on equity of 55.4%. The stock trades on a trailing P/E of 26.6. Fundamentals as of Jul 21, 2026

Our scenario range runs from $2.53 (bear case) to $8.34 (bull case); at $6.12, the current price sits within 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 about 24% below its 52-week high and 29% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -25% fair-value upside, at -38%, RKUSF 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 $2.20 $4.01 $6.92 80
Residual Income $1.03 $1.48 $15.28 76
Rev-Margin DCF $2.23 $3.99 $7.54 74
All 24 models by family
DCF Models
FCF DCF $2.33 $3.48 $7.06 38
Owner Earnings $2.22 $4.68 $9.65 31
5Y Revenue Exit $2.09 $3.52 $6.49 39
5Y EBITDA Exit $2.79 $4.91 $9.09 41
5Y P/E Exit $2.98 $6.62 $11.60 38
10Y Revenue Exit $2.12 $4.49 $6.02 36
10Y EBITDA Exit $2.69 $5.95 $11.70 37
10Y P/E Exit $2.83 $6.36 $12.24 35
Earnings-Based
Graham-Dodd $0.9534 $6.65 $9.33 54
Lynch FV $3.02 $4.31 $5.61 50
PEG = 1.0 $3.02 $4.31 $5.61 46
EPV $1.48 $1.68 $1.86 59
Multiples
P/E Multiple $2.94 $3.93 $4.91 63
P/S Multiple $1.79 $2.38 $2.98 58
P/B Multiple $1.73 $2.31 $2.89 55
EV/EBIT $3.41 $4.49 $5.56 53
EV/EBITDA $2.88 $3.77 $4.66 54
EV/Revenue $1.82 $2.52 $3.22 43
Asset-Based
NCAV (Graham) $0.1925 $0.2580 $0.3850 50
Growth DCF
Growth DCF $2.20 $4.01 $6.92 80
Rev-Margin DCF $2.23 $3.99 $7.54 74
Economic Profit
Residual Income $1.03 $1.48 $15.28 76
ROIC Compounder $1.71 $2.28 $2.96 72
Growth Earnings
Growth-Adj P/E $4.49 $6.42 $8.34 68

Widest divergence: Growth Earnings ($6.42) versus Asset-Based ($0.2580). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $60.3B
Revenue growth (YoY) +19.7%
Net margin 22.1%
Return on equity 55.4%
Free cash flow $7.6B FY2025
P/E ratio 26.6
More key figures
Operating margin 30.3%
EPS (TTM) $0.2300
Dividend yield 0.8%
EPS growth (YoY) +55.1%

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 78/100

Of which business quality 77 · Market factors (momentum, volatility) 30

Profitability 94
Margins and returns on capital today
Quality Growth 68
Are margins and returns improving?
Cashflow 65
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 32
Disciplined investing over empire-building
Low Volatility 17
Calm price path (market factor)
Momentum 42
Price trend over the last 3–12 months (market factor)
52W Momentum 24
Distance to the 52-week high (market factor)
Net Issuance 82
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

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.

Full company description

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. 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.

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

Revenue & earnings trend

FY2022 – FY2025 · reported fiscal years

Rakus Co reported revenue of $48.9B in FY2025 versus $20.6B in FY2022, a compound +33.3%/yr. Reported net income was $8.0B in FY2025, compounding +95.1%/yr from FY2022.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$48.9B
Latest YoY
+27.3%
Avg. growth/yr (3Y)
+33.3%
Revenue +33.3%/yr
FY22 $20.6B
FY23 $27.4B
FY24 $38.4B
FY25 $48.9B
Net income +95.1%/yr
FY22 $1.1B
FY23 $1.3B
FY24 $4.2B
FY25 $8.0B

RKUSF screens 38% overvalued. Compare with International Business Machines Corporation →

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). "Rakus Co Fair Value". https://www.fairvalue-calculator.com/stock/RKUSF

Peer Group

Information Technology Services · 480 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 78 · Top 25%
Fair Value upside −38% · Below median
Return on equity (TTM) 55% · Top 25%
Return on assets 32% · Top 25%
Net margin (TTM) 22% · Top 25%
Operating margin (TTM) 30% · Top 25%
Revenue growth 20% · Above median
Dividend yield (TTM) 0.8% · Below median

Valuation Multiples vs Information Technology Services median · lower = cheaper

P/E (TTM) 26.6× · Pricier than median
P/FCF 0.3× · Cheaper 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 20
FUTURE 99 · sector 29
PAST 100 · sector 36
HEALTH 100 · sector 97
DIVIDEND 17 · sector 37

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 Information Technology Services stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
International Business Machines Corporation IBM $235.92 $143.90 -39%
Accenture plc ACNN 2,460 MXN 250.95 MXN -90%
Infosys Limited INFY ₹1,156 ₹1,457 +26%
HCL Technologies Limited HCLTECH ₹1,204 ₹1,230 +2%
Wipro Limited WIPRO ₹178.43 ₹226.81 +27%
Tech Mahindra Limited TECHM ₹1,455 ₹1,086 -25%
Samsung SDS Co 018260 199,300 KRW 196,390 KRW -1%
Persistent Systems Limited PERSISTENT ₹5,059 ₹2,364 -53%
Hyundai Autoever Corporation 307950 393,000 KRW 133,088 KRW -66%
Coforge Limited COFORGE ₹1,541 ₹702.84 -54%

Compare Rakus Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 Rakus Co (RKUSF) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of $3.77 versus a price of $6.12, about −38% (overvalued).
What is the fair value of RKUSF?
Our model-based fair value for Rakus Co is $3.77 (as of Jul 21, 2026), built from audited fundamentals. The current price is $6.12.
What is the quality score of RKUSF?
Rakus Co has a Quality Score of 78/100. 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 Rakus Co (RKUSF)?
Rakus Co reported trailing-twelve-month revenue of about $60.3B (latest available figure, as of Jul 21, 2026).
What is the net profit margin of RKUSF?
The net profit margin of Rakus Co is about 22.1%, meaning it keeps roughly 22.1% of revenue as net income. Based on the latest reported figures.
Does Rakus Co pay a dividend?
Rakus Co currently shows a dividend yield of about 0.83% relative to its recent price (as of Jul 21, 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 Rakus Co 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.