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 | 18.1x - 20.0x | 19.0x |
| Selected Fwd P/E Multiple | 16.9x - 18.7x | 17.8x |
| Fair Value | $71.27 - $78.77 | $75.02 |
| Upside | -10.3% - -0.9% | -5.6% |
| Benchmarks | - | Full Ticker |
| ManpowerGroup Inc. | - | NYSE:MAN |
| Kelly Services, Inc. | - | NasdaqGS:KELY.A |
| Barrett Business Services, Inc. | - | NasdaqGS:BBSI |
| Insperity, Inc. | - | NYSE:NSP |
| Automatic Data Processing, Inc. | - | NasdaqGS:ADP |
| TriNet Group, Inc. | - | NYSE:TNET |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| MAN | KELY.A | BBSI | NSP | ADP | TNET | |||
| NYSE:MAN | NasdaqGS:KELY.A | NasdaqGS:BBSI | NYSE:NSP | NasdaqGS:ADP | NYSE:TNET | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -20.8% | NM- | 1.9% | -9.4% | 10.4% | -4.0% | ||
| 3Y CAGR | -27.6% | NM- | 11.6% | -9.8% | 13.0% | -20.0% | ||
| Latest Twelve Months | 118.9% | -101.7% | 4.7% | -46.8% | 10.6% | -50.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.1% | 0.5% | 4.4% | 2.7% | 18.2% | 6.7% | ||
| Prior Fiscal Year | 0.5% | 0.7% | 4.7% | 2.6% | 18.9% | 7.6% | ||
| Latest Fiscal Year | 0.8% | 0.0% | 4.6% | 1.4% | 19.5% | 3.5% | ||
| Latest Twelve Months | 0.6% | 0.0% | 4.6% | 1.4% | 19.8% | 3.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.7x | 5.9x | 14.8x | 15.9x | 20.8x | 16.5x | ||
| Price / LTM Sales | 0.1x | 0.1x | 0.9x | 0.4x | 6.0x | 0.8x | ||
| LTM P/E Ratio | 17.6x | -661.6x | 19.7x | 32.5x | 30.5x | 22.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -661.6x | 19.7x | 32.5x | |||||
| Historical LTM P/E Ratio | 10.9x | 17.1x | 21.5x | |||||
| Selected P/E Multiple | 18.1x | 19.0x | 20.0x | |||||
| (x) LTM Net Income | 167 | 167 | 167 | |||||
| (=) Equity Value | 3,022 | 3,181 | 3,340 | |||||
| (/) Shares Outstanding | 48.4 | 48.4 | 48.4 | |||||
| Implied Value Range | 62.44 | 65.73 | 69.01 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 62.44 | 65.73 | 69.01 | 79.48 | ||||
| Upside / (Downside) | -21.4% | -17.3% | -13.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MAN | KELY.A | BBSI | NSP | ADP | TNET | |
| Value of Common Equity | 1,977 | 400 | 1,047 | 2,958 | 119,445 | 3,847 | |
| (/) Shares Outstanding | 46.7 | 34.9 | 25.7 | 37.6 | 406.9 | 48.4 | |
| Implied Stock Price | 42.30 | 11.47 | 40.76 | 78.62 | 293.57 | 79.48 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 42.30 | 11.47 | 40.76 | 78.62 | 293.57 | 79.48 | |
| 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 | |