Freelancer Ltd
ASX:FLN

Watchlist Manager
Freelancer Ltd Logo
Freelancer Ltd
ASX:FLN
Watchlist
Price: 0.23 AUD -2.13% Market Closed
Market Cap: 103.7m AUD

Relative Value

The Relative Value of one FLN stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.23 AUD, Freelancer Ltd is hidden .

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.

FLN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
39
Median 3Y
1.8
Median 5Y
2
Industry
1.3
Forward
1.9
vs History
12
vs Industry
1
Median 3Y
-22.1
Median 5Y
-49.2
Industry
18.5
Forward
45.5
vs History
71
vs Industry
14
Median 3Y
11.8
Median 5Y
30.8
Industry
12.6
vs History
23
vs Industry
15
Median 3Y
-14.1
Median 5Y
-16.4
Industry
16.9
vs History
53
vs Industry
26
Median 3Y
4.2
Median 5Y
4.5
Industry
2.5
vs History
53
vs Industry
42
Median 3Y
1.6
Median 5Y
1.7
Industry
1.4
Forward
1.5
vs History
58
vs Industry
63
Median 3Y
1.8
Median 5Y
2
Industry
3.3
vs History
50
vs Industry
2
Median 3Y
22.7
Median 5Y
22.7
Industry
9.8
Forward
9.5
vs History
50
vs Industry
4
Median 3Y
22.7
Median 5Y
22.7
Industry
12.3
Forward
20.9
vs History
71
vs Industry
17
Median 3Y
9.8
Median 5Y
26.5
Industry
11.8
vs History
52
vs Industry
16
Median 3Y
10
Median 5Y
10
Industry
13.8
vs History
33
vs Industry
28
Median 3Y
2.8
Median 5Y
3.8
Industry
1.7

Multiples Across Competitors

FLN Competitors Multiples
Freelancer Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Freelancer Ltd
ASX:FLN
103.7m AUD 2 49 18.2 18.2
JP
Recruit Holdings Co Ltd
TSE:6098
13.3T JPY 3.7 30.5 20 24
NL
Randstad NV
AEX:RAND
5.6B EUR 0.2 107.5 8.3 18.6
CH
Adecco Group AG
SIX:ADEN
4B CHF 0.2 15.3 8.6 11.9
US
Robert Half Inc
SWB:RHJ
4.1B EUR 0.9 30.4 25.7 37.1
CN
51job Inc
F:IWQ
3.9B EUR 7.1 49.3 39.4 40.2
JP
Persol Holdings Co Ltd
TSE:2181
653B JPY 0.4 17 6.1 9.6
US
Korn Ferry
NYSE:KFY
3.5B USD 1.2 13.6 6.6 8.3
PL
Benefit Systems SA
WSE:BFT
12.3B PLN 3 23.3 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
3B USD 0.6 22.5 11.7 15.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Freelancer Ltd
ASX:FLN
Average EV/EBITDA: 15.8
18.2
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
20
12%
1.7
NL
R
Randstad NV
AEX:RAND
8.3
5%
1.7
CH
A
Adecco Group AG
SIX:ADEN
8.6
8%
1.1
US
R
Robert Half Inc
SWB:RHJ
25.7
13%
2
CN
5
51job Inc
F:IWQ
39.4
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
6.1
8%
0.8
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
11.7
5%
2.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Freelancer Ltd
ASX:FLN
Average EV/EBIT: 20.2
18.2
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
24
N/A N/A
NL
R
Randstad NV
AEX:RAND
18.6
18%
1
CH
A
Adecco Group AG
SIX:ADEN
11.9
14%
0.9
US
R
Robert Half Inc
SWB:RHJ
37.1
14%
2.7
CN
5
51job Inc
F:IWQ
40.2
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
9.6
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
15.1
1%
15.1