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 Pb Multiple | 0.9x - 1.0x | 0.9x |
| Historical Pb Multiple | 0.9x - 1.7x | 1.3x |
| Fair Value | €7.93 - €8.76 | €8.34 |
| Upside | 33.2% - 47.2% | 40.2% |
| Benchmarks | - | Full Ticker |
| Barrett Business Services, Inc. | - | NasdaqGS:BBSI |
| Leidos Holdings, Inc. | - | NYSE:LDOS |
| Insperity, Inc. | - | NYSE:NSP |
| Booz Allen Hamilton Holding Corporation | - | NYSE:BAH |
| Maximus, Inc. | - | NYSE:MMS |
| Resources Connection, Inc. | - | DB:RCO |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| BBSI | LDOS | NSP | BAH | MMS | RCO | |||
| NasdaqGS:BBSI | NYSE:LDOS | NYSE:NSP | NYSE:BAH | NYSE:MMS | DB:RCO | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 1.9% | 13.5% | -9.4% | 7.6% | 5.0% | -7.7% | ||
| 3Y CAGR | 11.6% | 18.5% | -9.8% | -0.3% | 1.8% | -5.9% | ||
| Latest Twelve Months | 4.7% | 530.2% | -46.8% | 113.1% | 52.7% | -329.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.4% | 4.7% | 2.7% | 5.9% | 5.3% | 4.5% | ||
| Prior Fiscal Year | 4.7% | 1.3% | 2.6% | 2.9% | 3.3% | 7.0% | ||
| Latest Fiscal Year | 4.6% | 7.5% | 1.4% | 5.6% | 5.8% | 3.3% | ||
| Latest Twelve Months | 4.6% | 7.5% | 1.4% | 7.3% | 5.3% | -10.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 24.2% | 16.5% | 255.1% | 51.2% | 16.0% | 9.7% | ||
| Prior Fiscal Year | 26.9% | 4.7% | 195.1% | 26.5% | 10.1% | 13.8% | ||
| Latest Twelve Months | 25.2% | 29.1% | 95.3% | 75.3% | 16.9% | -16.6% | ||
| Next Fiscal Year | 25.2% | 30.7% | 152.8% | 79.6% | 19.8% | 5.7% | ||
| Two Fiscal Years Forward | 26.2% | 30.2% | 188.5% | 87.9% | 21.3% | -1.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.9x | 1.0x | 0.5x | 1.1x | 0.7x | 0.4x | ||
| Price / LTM EPS | 20.3x | 13.9x | 36.4x | 15.4x | 13.5x | -3.5x | ||
| Price / Book | 4.9x | 3.9x | 34.1x | 11.0x | 2.3x | 0.7x | ||
| Price / Fwd Book | 4.5x | 3.7x | 40.5x | 13.4x | 2.1x | 0.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 2.3x | 4.9x | 34.1x | |||||
| Historical P/B Ratio | 0.9x | 1.3x | 1.7x | |||||
| Selected P/B Multiple | 0.9x | 0.9x | 1.0x | |||||
| (x) Book Value | 326 | 326 | 326 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BBSI | LDOS | NSP | BAH | MMS | RCO | |
| Value of Common Equity | 1,065 | 17,188 | 3,279 | 13,333 | 3,861 | 213 | |
| (/) Shares Outstanding | 25.8 | 128.2 | 37.2 | 126.6 | 56.6 | 33.1 | |
| Implied Stock Price | 41.21 | 134.06 | 88.08 | 105.28 | 68.21 | 6.44 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.08 | |
| Implied Stock Price (Trading Cur) | 41.21 | 134.06 | 88.08 | 105.28 | 68.21 | 5.95 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.08 | |