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 | 0.8x - 0.9x | 0.9x |
| Selected Fwd Ps Multiple | 2.9x - 3.2x | 3.0x |
| Fair Value | $77.44 - $85.59 | $81.52 |
| Upside | 12.9% - 24.8% | 18.9% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| ManpowerGroup Inc. | - | NYSE:MAN |
| Robert Half Inc. | - | NYSE:RHI |
| Barrett Business Services, Inc. | - | NasdaqGS:BBSI |
| 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 | RHI | BBSI | KELY.A | ADP | TNET | |||
| NYSE:MAN | NYSE:RHI | NasdaqGS:BBSI | NasdaqGS:KELY.A | NasdaqGS:ADP | NYSE:TNET | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -3.1% | -0.9% | 4.0% | -4.2% | 7.1% | 5.3% | ||
| 3Y CAGR | -4.8% | -3.6% | 6.2% | -4.1% | 7.6% | 3.2% | ||
| Latest Twelve Months | -3.8% | -7.0% | 9.5% | 1.0% | 7.1% | 0.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.1% | 6.9% | 4.3% | 0.6% | 18.4% | 6.4% | ||
| Prior Fiscal Year | 0.5% | 6.4% | 4.7% | 0.7% | 19.5% | 7.6% | ||
| Latest Fiscal Year | 0.8% | 4.3% | 4.6% | 0.0% | 19.8% | 3.5% | ||
| Latest Twelve Months | -0.1% | 3.2% | 4.5% | -0.1% | 19.8% | 2.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.0x | 16.6x | 17.7x | 5.4x | 20.7x | 16.6x | ||
| Price / LTM Sales | 0.1x | 0.7x | 1.0x | 0.1x | 6.0x | 0.7x | ||
| LTM P/E Ratio | -126.2x | 21.2x | 23.2x | -80.4x | 30.2x | 23.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.7x | 6.0x | |||||
| Historical LTM P/S Ratio | 0.8x | 1.2x | 1.4x | |||||
| Selected Price / Sales Multiple | 0.8x | 0.9x | 0.9x | |||||
| (x) LTM Sales | 4,993 | 4,993 | 4,993 | |||||
| (=) Equity Value | 4,141 | 4,359 | 4,577 | |||||
| (/) Shares Outstanding | 48.6 | 48.6 | 48.6 | |||||
| Implied Value Range | 85.22 | 89.71 | 94.19 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 85.22 | 89.71 | 94.19 | 68.57 | ||||
| Upside / (Downside) | 24.3% | 30.8% | 37.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MAN | RHI | BBSI | KELY.A | ADP | TNET | |
| Value of Common Equity | 2,044 | 3,779 | 1,251 | 505 | 123,074 | 3,332 | |
| (/) Shares Outstanding | 46.3 | 100.0 | 25.7 | 35.3 | 405.1 | 48.6 | |
| Implied Stock Price | 44.16 | 37.80 | 48.68 | 14.33 | 303.84 | 68.57 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 44.16 | 37.80 | 48.68 | 14.33 | 303.84 | 68.57 | |
| 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 | |