Switch theme
Sign up to access all valuation multiples
Raccoon Holdings Inc operates as an online discount wholesaler. It primarily offers apparel goods.
1995
169
LTM Revenue $42.4M
Last FY EBITDA $4.6M
$92.9M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Raccoon Holdings has a last 12-month revenue (LTM) of $42.4M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Raccoon Holdings achieved revenue of $39.9M and an EBITDA of $4.6M.
Raccoon Holdings expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Raccoon Holdings valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $42.4M | XXX | $39.9M | XXX | XXX | XXX |
| Gross Profit | $34.3M | XXX | $31.7M | XXX | XXX | XXX |
| Gross Margin | 81% | XXX | 79% | XXX | XXX | XXX |
| EBITDA | n/a | XXX | $4.6M | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | 11% | XXX | XXX | XXX |
| EBIT | $8.9M | XXX | $3.9M | XXX | XXX | XXX |
| EBIT Margin | 21% | XXX | 10% | XXX | XXX | XXX |
| Net Profit | $5.9M | XXX | $2.2M | XXX | XXX | XXX |
| Net Margin | 14% | XXX | 6% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Raccoon Holdings's stock price is JPY 830 (or $6).
Raccoon Holdings has current market cap of JPY 16.9B (or $116M), and EV of JPY 13.5B (or $92.9M).
See Raccoon Holdings trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $92.9M | $116M | XXX | XXX | XXX | XXX | $0.29 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, Raccoon Holdings has market cap of $116M and EV of $92.9M.
Raccoon Holdings's trades at 2.2x EV/Revenue multiple, and 16.0x EV/EBITDA.
Equity research analysts estimate Raccoon Holdings's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Raccoon Holdings has a P/E ratio of 19.5x.
See valuation multiples for Raccoon Holdings and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $116M | XXX | $116M | XXX | XXX | XXX |
| EV (current) | $92.9M | XXX | $92.9M | XXX | XXX | XXX |
| EV/Revenue | 2.2x | XXX | 2.2x | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | 16.0x | XXX | XXX | XXX |
| EV/EBIT | 10.5x | XXX | 13.1x | XXX | XXX | XXX |
| EV/Gross Profit | 2.7x | XXX | n/a | XXX | XXX | XXX |
| P/E | 19.5x | XXX | 25.0x | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | 22.4x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialRaccoon Holdings's last 12 month revenue growth is 10%
Raccoon Holdings's revenue per employee in the last FY averaged $0.2M, while opex per employee averaged $0.2M for the same period.
Raccoon Holdings's rule of 40 is 25% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Raccoon Holdings's rule of X is unknown (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Raccoon Holdings and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 10% | XXX | 10% | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | n/a | XXX | XXX | XXX |
| EBITDA Growth | n/a | XXX | n/a | XXX | XXX | XXX |
| Rule of 40 | 25% | XXX | n/a | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | n/a | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.2M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.2M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 70% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Smartphoto Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Alibaba Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Baozun | XXX | XXX | XXX | XXX | XXX | XXX |
| Global-e | XXX | XXX | XXX | XXX | XXX | XXX |
| ZKH Group | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Raccoon Holdings acquired XXX companies to date.
Last acquisition by Raccoon Holdings was XXXXXXXX, XXXXX XXXXX XXXXXX . Raccoon Holdings acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was Raccoon Holdings founded? | Raccoon Holdings was founded in 1995. |
| Where is Raccoon Holdings headquartered? | Raccoon Holdings is headquartered in Japan. |
| How many employees does Raccoon Holdings have? | As of today, Raccoon Holdings has 169 employees. |
| Is Raccoon Holdings publicy listed? | Yes, Raccoon Holdings is a public company listed on TKS. |
| What is the stock symbol of Raccoon Holdings? | Raccoon Holdings trades under 3031 ticker. |
| When did Raccoon Holdings go public? | Raccoon Holdings went public in 2006. |
| Who are competitors of Raccoon Holdings? | Similar companies to Raccoon Holdings include e.g. Smartphoto Group, Alibaba Group, Baozun, Global-e. |
| What is the current market cap of Raccoon Holdings? | Raccoon Holdings's current market cap is $116M |
| What is the current revenue of Raccoon Holdings? | Raccoon Holdings's last 12 months revenue is $42.4M. |
| What is the current revenue growth of Raccoon Holdings? | Raccoon Holdings revenue growth (NTM/LTM) is 10%. |
| What is the current EV/Revenue multiple of Raccoon Holdings? | Current revenue multiple of Raccoon Holdings is 2.2x. |
| Is Raccoon Holdings profitable? | Yes, Raccoon Holdings is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
