Empresaria Group PLC
LSE:EMR

Watchlist Manager
Empresaria Group PLC Logo
Empresaria Group PLC
LSE:EMR
Watchlist
Price: 22.5 GBX
Market Cap: 10.9m GBX

Relative Value

The Relative Value of one EMR stock under the Base Case scenario is 125.3 GBX. Compared to the current market price of 22.5 GBX, Empresaria Group PLC is Undervalued by 82%.

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.

EMR Relative Value
Base Case
125.3 GBX
Undervaluation 82%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
49
vs Industry
96
Median 3Y
0.1
Median 5Y
0.1
Industry
1.3
Forward
0
vs History
vs Industry
38
Median 3Y
-1.4
Median 5Y
-1.6
Industry
18.5
Forward
92.6
vs History
39
vs Industry
32
Median 3Y
3.1
Median 5Y
3.1
Industry
12.8
vs History
vs Industry
61
Median 3Y
-1
Median 5Y
4.5
Industry
17.2
vs History
17
vs Industry
88
Median 3Y
0.6
Median 5Y
0.6
Industry
2.5
vs History
28
vs Industry
90
Median 3Y
0.1
Median 5Y
0.1
Industry
1.4
Forward
0.1
vs History
23
vs Industry
82
Median 3Y
0.6
Median 5Y
0.6
Industry
3.3
vs History
17
vs Industry
68
Median 3Y
2.6
Median 5Y
2.7
Industry
9.6
Forward
2.4
vs History
4
vs Industry
53
Median 3Y
8
Median 5Y
7.8
Industry
12.3
Forward
5.7
vs History
36
vs Industry
12
Median 3Y
5.6
Median 5Y
5.6
Industry
11.8
vs History
20
vs Industry
47
Median 3Y
3.8
Median 5Y
3.4
Industry
13.9
vs History
30
vs Industry
85
Median 3Y
0.4
Median 5Y
0.4
Industry
1.8

Multiples Across Competitors

EMR Competitors Multiples
Empresaria Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Empresaria Group PLC
LSE:EMR
11.2m GBP 0 -1.4 2.4 8.6
JP
Recruit Holdings Co Ltd
TSE:6098
12.6T JPY 3.5 28.9 18.9 22.7
NL
Randstad NV
AEX:RAND
5.5B EUR 0.2 106.7 8.3 18.5
CH
Adecco Group AG
SIX:ADEN
3.8B CHF 0.2 14.5 8.2 11.5
US
Robert Half Inc
SWB:RHJ
3.9B EUR 0.8 29.6 24.7 35.8
CN
51job Inc
F:IWQ
3.9B EUR 7.3 50 40.3 41
JP
Persol Holdings Co Ltd
TSE:2181
634.3B JPY 0.4 18.9 6.6 10.5
US
Korn Ferry
NYSE:KFY
3.6B USD 1.3 13.8 6.7 8.4
JP
TechnoPro Holdings Inc
TSE:6028
502.9B JPY 2.1 30.7 17 19.2
PL
Benefit Systems SA
WSE:BFT
11.1B PLN 2.7 21.1 11.2 18.4
US
TriNet Group Inc
NYSE:TNET
3B USD 0.6 22.3 11.6 15
P/E Multiple
Earnings Growth PEG
UK
Empresaria Group PLC
LSE:EMR
Average P/E: 33.7
Negative Multiple: -1.4
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
28.9
17%
1.7
NL
R
Randstad NV
AEX:RAND
106.7
77%
1.4
CH
A
Adecco Group AG
SIX:ADEN
14.5
22%
0.7
US
R
Robert Half Inc
SWB:RHJ
29.6
6%
4.9
CN
5
51job Inc
F:IWQ
50
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
18.9
14%
1.3
US
Korn Ferry
NYSE:KFY
13.8
12%
1.2
JP
TechnoPro Holdings Inc
TSE:6028
30.7
20%
1.5
PL
B
Benefit Systems SA
WSE:BFT
21.1
26%
0.8
US
TriNet Group Inc
NYSE:TNET
22.3
17%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Empresaria Group PLC
LSE:EMR
Average EV/EBITDA: 14.2
2.4
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
18.9
12%
1.6
NL
R
Randstad NV
AEX:RAND
8.3
6%
1.4
CH
A
Adecco Group AG
SIX:ADEN
8.2
8%
1
US
R
Robert Half Inc
SWB:RHJ
24.7
16%
1.5
CN
5
51job Inc
F:IWQ
40.3
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
6.6
8%
0.8
US
Korn Ferry
NYSE:KFY
6.7
9%
0.7
JP
TechnoPro Holdings Inc
TSE:6028
17
12%
1.4
PL
B
Benefit Systems SA
WSE:BFT
11.2
26%
0.4
US
TriNet Group Inc
NYSE:TNET
11.6
5%
2.3