Brunel International NV
AEX:BRNL

Watchlist Manager
Brunel International NV Logo
Brunel International NV
AEX:BRNL
Watchlist
Price: 7.56 EUR -0.4% Market Closed
Market Cap: €382.3m

Relative Value

The Relative Value of one BRNL stock under the Base Case scenario is 15.35 EUR. Compared to the current market price of 7.56 EUR, Brunel International NV is Undervalued by 51%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BRNL Relative Value
Base Case
15.35 EUR
Undervaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

BRNL Competitors Multiples
Brunel International NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
Brunel International NV
AEX:BRNL
381.5m EUR 0.3 24.9 6.8 11.6
JP
Recruit Holdings Co Ltd
TSE:6098
12.2T JPY 3.4 27.8 18.3 22
NL
Randstad NV
AEX:RAND
5B EUR 0.2 97.9 7.6 17
CH
Adecco Group AG
SIX:ADEN
3.8B CHF 0.2 14.7 8.9 12.4
US
Robert Half Inc
SWB:RHJ
4.1B EUR 0.9 30.9 30.2 43.7
CN
51job Inc
F:IWQ
3.9B EUR 7.2 49.6 326 332.3
JP
Persol Holdings Co Ltd
TSE:2181
627.8B JPY 0.4 16.2 5.9 9.2
US
Korn Ferry
NYSE:KFY
3.5B USD 1.2 13.7 6.6 8.3
PL
Benefit Systems SA
WSE:BFT
12.4B PLN 3 23.7 12.2 20.1
JP
TechnoPro Holdings Inc
TSE:6028
502.9B JPY 2.1 30.7 17 19.2
US
TriNet Group Inc
NYSE:TNET
3.1B USD 0.6 22.8 11.8 15.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
Brunel International NV
AEX:BRNL
Average EV/EBITDA: 41
6.8
3%
2.3
JP
Recruit Holdings Co Ltd
TSE:6098
18.3
12%
1.5
NL
R
Randstad NV
AEX:RAND
7.6
5%
1.5
CH
A
Adecco Group AG
SIX:ADEN
8.9
8%
1.1
US
R
Robert Half Inc
SWB:RHJ
30.2
13%
2.3
CN
5
51job Inc
F:IWQ
326
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
5.9
8%
0.7
US
Korn Ferry
NYSE:KFY
6.6
9%
0.7
PL
B
Benefit Systems SA
WSE:BFT
12.2
26%
0.5
JP
TechnoPro Holdings Inc
TSE:6028
17
12%
1.4
US
TriNet Group Inc
NYSE:TNET
11.8
5%
2.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
Brunel International NV
AEX:BRNL
Average EV/EBIT: 46.5
11.6
5%
2.3
JP
Recruit Holdings Co Ltd
TSE:6098
22
N/A N/A
NL
R
Randstad NV
AEX:RAND
17
18%
0.9
CH
A
Adecco Group AG
SIX:ADEN
12.4
14%
0.9
US
R
Robert Half Inc
SWB:RHJ
43.7
14%
3.1
CN
5
51job Inc
F:IWQ
332.3
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
9.2
N/A N/A
US
Korn Ferry
NYSE:KFY
8.3
10%
0.8
PL
B
Benefit Systems SA
WSE:BFT
20.1
27%
0.7
JP
TechnoPro Holdings Inc
TSE:6028
19.2
N/A N/A
US
TriNet Group Inc
NYSE:TNET
15.3
1%
15.3