看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 128.9x - 142.4x | 135.7x |
| Selected Fwd P/E Multiple | 26.1x - 28.9x | 27.5x |
| Fair Value | €48.12 - €53.18 | €50.65 |
| Upside | -18.4% - -9.9% | -14.2% |
| Benchmarks | - | Full Ticker |
| Insperity, Inc. | - | NYSE:NSP |
| Paycom Software, Inc. | - | NYSE:PAYC |
| Automatic Data Processing, Inc. | - | NasdaqGS:ADP |
| Paychex, Inc. | - | NasdaqGS:PAYX |
| First Advantage Corporation | - | NasdaqGS:FA |
| Dayforce Inc. | - | DB:CQL |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| NSP | PAYC | ADP | PAYX | FA | CQL | |||
| NYSE:NSP | NYSE:PAYC | NasdaqGS:ADP | NasdaqGS:PAYX | NasdaqGS:FA | DB:CQL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -9.4% | 22.7% | 10.6% | 8.6% | NM- | -25.5% | ||
| 3Y CAGR | -9.8% | 36.8% | 11.4% | 6.0% | NM- | NM- | ||
| Latest Twelve Months | -75.2% | -12.0% | 8.7% | -2.0% | -711.7% | 4.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.5% | 20.8% | 18.4% | 30.0% | -0.3% | -1.9% | ||
| Prior Fiscal Year | 2.6% | 20.1% | 19.5% | 32.0% | 4.9% | 3.6% | ||
| Latest Fiscal Year | 1.4% | 26.7% | 19.8% | 29.7% | -12.8% | 1.0% | ||
| Latest Twelve Months | 0.6% | 21.2% | 19.8% | 29.7% | -12.0% | 2.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 25.7x | 24.0x | 21.0x | 21.0x | 28.5x | 43.4x | ||
| Price / LTM Sales | 0.3x | 6.5x | 6.1x | 8.9x | 2.3x | 5.8x | ||
| LTM P/E Ratio | 50.7x | 30.5x | 30.7x | 30.1x | -19.1x | 219.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -19.1x | 30.5x | 50.7x | |||||
| Historical LTM P/E Ratio | -190.0x | 216.5x | 2588.4x | |||||
| Selected P/E Multiple | 128.9x | 135.7x | 142.4x | |||||
| (x) LTM Net Income | 49 | 49 | 49 | |||||
| (=) Equity Value | 6,315 | 6,648 | 6,980 | |||||
| (/) Shares Outstanding | 159.7 | 159.7 | 159.7 | |||||
| Implied Value Range | 39.55 | 41.63 | 43.71 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 34.08 | 35.87 | 37.66 | 59.00 | ||||
| Upside / (Downside) | -42.2% | -39.2% | -36.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NSP | PAYC | ADP | PAYX | FA | CQL | |
| Value of Common Equity | 2,027 | 12,676 | 123,520 | 49,848 | 2,840 | 10,934 | |
| (/) Shares Outstanding | 37.7 | 56.3 | 405.1 | 360.2 | 174.0 | 159.7 | |
| Implied Stock Price | 53.80 | 225.32 | 304.94 | 138.37 | 16.32 | 68.47 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |
| Implied Stock Price (Trading Cur) | 53.80 | 225.32 | 304.94 | 138.37 | 16.32 | 59.00 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |