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 $40.9M
LTM EBITDA n/a
$94.2M
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 of $40.9M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Raccoon Holdings achieved revenue of $38.6M and an EBITDA of $4.4M.
Raccoon Holdings expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Raccoon Holdings valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $35.4M | $38.6M | XXX | XXX | XXX |
| Gross Profit | $26.3M | $28.5M | XXX | XXX | XXX |
| Gross Margin | 74% | 74% | XXX | XXX | XXX |
| EBITDA | $8.0M | $4.4M | XXX | XXX | XXX |
| EBITDA Margin | 23% | 11% | XXX | XXX | XXX |
| Net Profit | $2.4M | $4.4M | XXX | XXX | XXX |
| Net Margin | 7% | 12% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Raccoon Holdings's stock price is JPY 855 (or $6).
Raccoon Holdings has current market cap of JPY 17.5B (or $116M), and EV of JPY 14.2B (or $94.2M).
See Raccoon Holdings trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $94.2M | $116M | XXX | XXX | XXX | XXX | $0.26 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Raccoon Holdings has market cap of $116M and EV of $94.2M.
Raccoon Holdings's trades at 2.3x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate Raccoon Holdings's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Raccoon Holdings and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $94.2M | XXX | XXX | XXX |
| EV/Revenue | 2.3x | XXX | XXX | XXX |
| EV/EBITDA | 12.1x | XXX | XXX | XXX |
| P/E | 26.6x | XXX | XXX | XXX |
| P/E/Growth | 1.0x | XXX | XXX | XXX |
| EV/FCF | 33.5x | 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.
Sign UpRaccoon Holdings's NTM/LTM revenue growth is 9%
Raccoon Holdings's revenue per employee for the last fiscal year averaged $0.2M, while opex per employee averaged $0.2M for the same period.
Over next 12 months, Raccoon Holdings's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Raccoon Holdings's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Raccoon Holdings and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 9% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 19% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -44% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 28% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.2M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.2M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 70% | XXX | 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.
Sign Up| 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-month revenue is $40.9M. |
| What is the current EV/Revenue multiple of Raccoon Holdings? | Current revenue multiple of Raccoon Holdings is 2.3x. |
| What is the current revenue growth of Raccoon Holdings? | Raccoon Holdings revenue growth between 2023 and 2024 was 9%. |
| 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.
