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 Ps Multiple | 0.9x - 1.0x | 1.0x |
| Selected Fwd Ps Multiple | 2.9x - 3.2x | 3.1x |
| Fair Value | $83.22 - $91.98 | $87.60 |
| Upside | 20.9% - 33.6% | 27.3% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| ManpowerGroup Inc. | - | NYSE:MAN |
| Barrett Business Services, Inc. | - | NasdaqGS:BBSI |
| Robert Half Inc. | - | NYSE:RHI |
| Kelly Services, Inc. | - | NasdaqGS:KELY.A |
| Automatic Data Processing, Inc. | - | NasdaqGS:ADP |
| TriNet Group, Inc. | - | NYSE:TNET |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| MAN | BBSI | RHI | KELY.A | ADP | TNET | |||
| NYSE:MAN | NasdaqGS:BBSI | NYSE:RHI | NasdaqGS:KELY.A | NasdaqGS:ADP | NYSE:TNET | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -3.1% | 4.0% | -0.9% | -4.2% | 6.4% | 5.3% | ||
| 3Y CAGR | -4.8% | 6.2% | -3.6% | -4.1% | 8.6% | 3.2% | ||
| Latest Twelve Months | -3.8% | 8.4% | -7.0% | -3.5% | 6.8% | 0.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.1% | 4.4% | 6.9% | 0.5% | 18.3% | 6.4% | ||
| Prior Fiscal Year | 0.5% | 4.7% | 6.4% | 0.7% | 18.9% | 7.6% | ||
| Latest Fiscal Year | 0.8% | 4.6% | 4.3% | 0.0% | 19.5% | 3.5% | ||
| Latest Twelve Months | -0.1% | 4.4% | 3.2% | -0.5% | 19.8% | 2.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.9x | 17.1x | 17.8x | 6.0x | 21.3x | 16.8x | ||
| Price / LTM Sales | 0.1x | 1.0x | 0.7x | 0.1x | 6.2x | 0.7x | ||
| LTM P/E Ratio | -130.6x | 22.5x | 22.4x | -23.3x | 31.3x | 23.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.7x | 6.2x | |||||
| Historical LTM P/S Ratio | 0.8x | 1.2x | 1.4x | |||||
| Selected Price / Sales Multiple | 0.9x | 1.0x | 1.0x | |||||
| (x) LTM Sales | 4,993 | 4,993 | 4,993 | |||||
| (=) Equity Value | 4,615 | 4,858 | 5,101 | |||||
| (/) Shares Outstanding | 48.4 | 48.4 | 48.4 | |||||
| Implied Value Range | 95.36 | 100.38 | 105.40 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 95.36 | 100.38 | 105.40 | 68.83 | ||||
| Upside / (Downside) | 38.5% | 45.8% | 53.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MAN | BBSI | RHI | KELY.A | ADP | TNET | |
| Value of Common Equity | 2,115 | 1,174 | 3,997 | 472 | 125,280 | 3,331 | |
| (/) Shares Outstanding | 46.3 | 25.7 | 100.4 | 35.2 | 405.9 | 48.4 | |
| Implied Stock Price | 45.70 | 45.70 | 39.81 | 13.40 | 308.63 | 68.83 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 45.70 | 45.70 | 39.81 | 13.40 | 308.63 | 68.83 | |
| 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 | |