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 EBITDA Multiple | 12.6x - 13.9x | 13.2x |
| Selected Fwd EBITDA Multiple | 9.0x - 9.9x | 9.5x |
| Fair Value | $57.52 - $64.94 | $61.23 |
| Upside | -17.5% - -6.8% | -12.2% |
| Benchmarks | Ticker | Full Ticker |
| ManpowerGroup Inc. | MAN | NYSE:MAN |
| Robert Half Inc. | RHI | NYSE:RHI |
| Barrett Business Services, Inc. | BBSI | NasdaqGS:BBSI |
| Kelly Services, Inc. | KELY.A | NasdaqGS:KELY.A |
| Automatic Data Processing, Inc. | ADP | NasdaqGS:ADP |
| TriNet Group, Inc. | TNET | NYSE:TNET |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| MAN | RHI | BBSI | KELY.A | ADP | TNET | ||
| NYSE:MAN | NYSE:RHI | NasdaqGS:BBSI | NasdaqGS:KELY.A | NasdaqGS:ADP | NYSE:TNET | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | -11.5% | -14.1% | 3.3% | -2.0% | 10.3% | -1.0% | |
| 3Y CAGR | -14.4% | -28.2% | 10.5% | 10.3% | 11.2% | -16.9% | |
| Latest Twelve Months | -18.8% | -42.4% | 11.1% | 3.6% | 8.8% | -47.0% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | 3.0% | 9.4% | 5.4% | 2.0% | 27.6% | 9.7% | |
| Prior Fiscal Year | 2.8% | 8.1% | 6.0% | 2.1% | 28.8% | 10.7% | |
| Latest Fiscal Year | 2.4% | 5.1% | 5.5% | 2.6% | 29.3% | 5.7% | |
| Latest Twelve Months | 2.2% | 3.9% | 5.6% | 2.6% | 29.3% | 4.8% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.19x | 0.63x | 1.00x | 0.14x | 6.05x | 0.80x | |
| EV / LTM EBITDA | 8.6x | 16.0x | 17.9x | 5.3x | 20.6x | 16.9x | |
| EV / LTM EBIT | 10.5x | 21.2x | 19.0x | 8.6x | 22.8x | 19.3x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | 5.3x | 16.0x | 20.6x | ||||
| Historical EV / LTM EBITDA | 6.5x | 13.2x | 13.8x | ||||
| Selected EV / LTM EBITDA | 12.6x | 13.2x | 13.9x | ||||
| (x) LTM EBITDA | 238 | 238 | 238 | ||||
| (=) Implied Enterprise Value | 2,990 | 3,147 | 3,304 | ||||
| (-) Non-shareholder Claims * | (628) | (628) | (628) | ||||
| (=) Equity Value | 2,362 | 2,519 | 2,676 | ||||
| (/) Shares Outstanding | 48.6 | 48.6 | 48.6 | ||||
| Implied Value Range | 48.61 | 51.84 | 55.08 | ||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 48.61 | 51.84 | 55.08 | 69.70 | |||
| Upside / (Downside) | -30.3% | -25.6% | -21.0% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | MAN | RHI | BBSI | KELY.A | ADP | TNET | |
| Enterprise Value | 3,333 | 3,512 | 1,196 | 615 | 124,314 | 4,015 | |
| (+) Cash & Short Term Investments | 290 | 381 | 90 | 18 | 7,808 | 407 | |
| (+) Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Debt | (1,723) | (244) | (26) | (134) | (9,206) | (1,035) | |
| (-) Other Liabilities | (1) | 0 | 0 | 0 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 1,900 | 3,649 | 1,261 | 500 | 122,916 | 3,387 | |
| (/) Shares Outstanding | 46.3 | 100.0 | 25.7 | 35.3 | 405.1 | 48.6 | |
| Implied Stock Price | 41.04 | 36.50 | 49.08 | 14.17 | 303.45 | 69.70 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 41.04 | 36.50 | 49.08 | 14.17 | 303.45 | 69.70 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
下方影音提供重點優惠總覽，助你充分利用 InvestingPro。