R

Randstad NV
DUS:RSH

Watchlist Manager
Randstad NV
DUS:RSH
Watchlist
Price: 41.96 EUR 1.11%
Market Cap: 7.4B EUR

Relative Value

The Relative Value of one RSH stock under the Base Case scenario is 65.45 EUR. Compared to the current market price of 41.96 EUR, Randstad NV is Undervalued by 36%.

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.

RSH Relative Value
Base Case
65.45 EUR
Undervaluation 36%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
81
Median 3Y
0.3
Median 5Y
0.3
Industry
1.4
Forward
0.3
vs History
0
vs Industry
7
Median 3Y
14.8
Median 5Y
15.1
Industry
19.7
Forward
13.9
vs History
14
vs Industry
43
Median 3Y
8.7
Median 5Y
8.5
Industry
13.2
vs History
85
vs Industry
55
Median 3Y
8.3
Median 5Y
9.3
Industry
18.7
vs History
49
vs Industry
56
Median 3Y
1.9
Median 5Y
1.9
Industry
2.5
vs History
31
vs Industry
76
Median 3Y
0.4
Median 5Y
0.4
Industry
1.4
Forward
0.4
vs History
22
vs Industry
58
Median 3Y
1.8
Median 5Y
1.8
Industry
3.5
vs History
4
vs Industry
42
Median 3Y
7.8
Median 5Y
7.7
Industry
10.6
Forward
8.9
vs History
0
vs Industry
28
Median 3Y
10.8
Median 5Y
11.6
Industry
13.7
Forward
12.7
vs History
4
vs Industry
33
Median 3Y
9.5
Median 5Y
9.2
Industry
12.4
vs History
6
vs Industry
30
Median 3Y
10.6
Median 5Y
10.3
Industry
15.1
vs History
58
vs Industry
53
Median 3Y
1.5
Median 5Y
1.5
Industry
1.8

Multiples Across Competitors

RSH Competitors Multiples
Randstad NV Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
Randstad NV
DUS:RSH
7.5B EUR 0.3 70.5 10.4 22.2
JP
Recruit Holdings Co Ltd
TSE:6098
11.8T JPY 3.3 28.9 17.5 21.2
US
Robert Half Inc
SWB:RHJ
6B EUR 1.2 33.2 22.1 27
CH
Adecco Group AG
SIX:ADEN
4.4B CHF 0.2 15.5 8.4 11.9
CN
51job Inc
F:IWQ
3.9B EUR 7.3 50.5 40.8 41.6
JP
Persol Holdings Co Ltd
TSE:2181
644.3B JPY 0.5 17.9 6.6 10.3
US
Robert Half International Inc
NYSE:RHI
4.3B USD 0.8 21 12.9 15.7
US
Korn Ferry
NYSE:KFY
3.8B USD 1.4 15.8 7.3 9
US
TriNet Group Inc
NYSE:TNET
3.1B USD 0.6 18.7 11.8 15.4
JP
TechnoPro Holdings Inc
TSE:6028
462B JPY 2 26.2 14.9 16.7
US
First Advantage Corp
NASDAQ:FA
3.1B USD 3 -20.9 40.9 -92.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
R
Randstad NV
DUS:RSH
Average EV/EBITDA: 17.6
10.4
8%
1.3
JP
Recruit Holdings Co Ltd
TSE:6098
17.5
10%
1.8
US
R
Robert Half Inc
SWB:RHJ
22.1
28%
0.8
CH
A
Adecco Group AG
SIX:ADEN
8.4
11%
0.8
CN
5
51job Inc
F:IWQ
40.8
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
6.6
8%
0.8
US
Robert Half International Inc
NYSE:RHI
12.9
28%
0.5
US
Korn Ferry
NYSE:KFY
7.3
9%
0.8
US
TriNet Group Inc
NYSE:TNET
11.8
4%
2.9
JP
TechnoPro Holdings Inc
TSE:6028
14.9
12%
1.2
US
F
First Advantage Corp
NASDAQ:FA
40.9
86%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
R
Randstad NV
DUS:RSH
Average EV/EBIT: 19.1
22.2
20%
1.1
JP
Recruit Holdings Co Ltd
TSE:6098
21.2
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
27
31%
0.9
CH
A
Adecco Group AG
SIX:ADEN
11.9
15%
0.8
CN
5
51job Inc
F:IWQ
41.6
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
10.3
N/A N/A
US
Robert Half International Inc
NYSE:RHI
15.7
31%
0.5
US
Korn Ferry
NYSE:KFY
9
10%
0.9
US
TriNet Group Inc
NYSE:TNET
15.4
1%
15.4
JP
TechnoPro Holdings Inc
TSE:6028
16.7
N/A N/A
US
F
First Advantage Corp
NASDAQ:FA
Negative Multiple: -92.7 N/A N/A