The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear¥438.43Fair value¥837.41Bull¥1,456.81
FairClose
52-week traded range
52W low ¥556.0052W high ¥748.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
RACCOON HOLDINGS,Inc. closed at ¥658.00, 21.4% below the consensus fair value of ¥837.41 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 16.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥664.31
+1.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥438.43
-33.4%
√(22.5 × EPS × BVPS)
EPS=39.6, BVPS=215.74 · outside Graham range (P/E 16.6, P/B 3.1) — asset-light, treat as a rough floor
P/E Fair Value
¥792.00
+20.4%
EPS × 20x (sector P/E)
EPS=39.6, Sector P/E=20x
Peter Lynch (PEG)
¥899.32
+36.7%
EPS × Growth% (PEG = 1 is fair)
EPS=39.6, g=22.7%
EV/EBITDA
¥1,271.46
+93.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.48B
Dividend Discount (DDM)
¥1,456.81
+121.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=26.98, r=10%, g=8%
Book Value (P/B)
¥684.97
+4.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=215.74, ROE=18.7%, g=6%, r=10%
Reverse DCF
¥658.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.6% | Historical: 22.7%
Margin of Safety
¥473.69
-28.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=631.58, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.