Johnson Service Group PLC
LSE:JSG

Watchlist Manager
Johnson Service Group PLC Logo
Johnson Service Group PLC
LSE:JSG
Watchlist
Price: 139.8 GBX -1.55% Market Closed
Market Cap: 562.6m GBX

Relative Value

The Relative Value of one JSG stock under the Base Case scenario is hidden GBX. Compared to the current market price of 139.8 GBX, Johnson Service Group PLC 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.

JSG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
45
Median 3Y
1.3
Median 5Y
1.3
Industry
1.2
Forward
1
vs History
57
vs Industry
30
Median 3Y
18.1
Median 5Y
17.7
Industry
15.9
Forward
11.9
vs History
85
vs Industry
56
Median 3Y
5
Median 5Y
5.2
Industry
9.5
vs History
23
vs Industry
20
Median 3Y
21.3
Median 5Y
13.4
Industry
16
vs History
55
vs Industry
35
Median 3Y
1.9
Median 5Y
2.1
Industry
1.6
vs History
77
vs Industry
41
Median 3Y
1.4
Median 5Y
1.5
Industry
1.4
Forward
1.2
vs History
41
vs Industry
40
Median 3Y
3.1
Median 5Y
3.1
Industry
4.2
vs History
85
vs Industry
52
Median 3Y
5
Median 5Y
5.3
Industry
8.3
Forward
3.9
vs History
71
vs Industry
30
Median 3Y
15.1
Median 5Y
15.1
Industry
12
Forward
9.1
vs History
82
vs Industry
53
Median 3Y
5.6
Median 5Y
6
Industry
10.2
vs History
39
vs Industry
15
Median 3Y
24.9
Median 5Y
23.8
Industry
13.7
vs History
66
vs Industry
29
Median 3Y
1.6
Median 5Y
1.6
Industry
1.2

Multiples Across Competitors

JSG Competitors Multiples
Johnson Service Group PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Johnson Service Group PLC
LSE:JSG
589.2m GBP 1.1 16.3 4.5 12.5
US
Cintas Corp
NASDAQ:CTAS
89.6B USD 8.8 50.4 32.6 39.6
US
Copart Inc
NASDAQ:CPRT
44.3B USD 9.7 30 21.5 24.3
AU
Brambles Ltd
ASX:BXB
32.9B AUD 3.2 25.4 17.5 17.7
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.1B CAD 4.7 53.3 16.2 29.3
US
Aurora Innovation Inc
NASDAQ:AUR
11.3B USD 0 -14.1 -12.7 -12.6
FR
Spie SA
PAR:SPIE
7.9B EUR 0.8 28.7 10.3 17.2
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
619.8B INR 13.3 47.1 38.3 39.7
FR
Elis SA
PAR:ELIS
5.7B EUR 1.3 17 5.4 13.9
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.6 12.7 15.9
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/E Multiple
Earnings Growth PEG
UK
Johnson Service Group PLC
LSE:JSG
Average P/E: 31.8
16.3
21%
0.8
US
Cintas Corp
NASDAQ:CTAS
50.4
12%
4.2
US
Copart Inc
NASDAQ:CPRT
30
12%
2.5
AU
Brambles Ltd
ASX:BXB
25.4
10%
2.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
53.3
35%
1.5
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -14.1 N/A N/A
FR
Spie SA
PAR:SPIE
28.7
26%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
47.1
12%
3.9
FR
Elis SA
PAR:ELIS
17
16%
1.1
US
I
IAA Inc
F:3NI
19.6
N/A N/A
UK
HomeServe PLC
LSE:HSV
29.9
22%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Johnson Service Group PLC
LSE:JSG
Average EV/EBITDA: 17.3
4.5
9%
0.5
US
Cintas Corp
NASDAQ:CTAS
32.6
11%
3
US
Copart Inc
NASDAQ:CPRT
21.5
14%
1.5
AU
Brambles Ltd
ASX:BXB
17.5
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
16.2
3%
5.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -12.7 N/A N/A
FR
Spie SA
PAR:SPIE
10.3
10%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
38.3
14%
2.7
FR
Elis SA
PAR:ELIS
5.4
6%
0.9
US
I
IAA Inc
F:3NI
12.7
N/A N/A
UK
HomeServe PLC
LSE:HSV
13.7
11%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Johnson Service Group PLC
LSE:JSG
Average EV/EBIT: 23.1
12.5
18%
0.7
US
Cintas Corp
NASDAQ:CTAS
39.6
12%
3.3
US
Copart Inc
NASDAQ:CPRT
24.3
13%
1.9
AU
Brambles Ltd
ASX:BXB
17.7
8%
2.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.3
6%
4.9
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -12.6 N/A N/A
FR
Spie SA
PAR:SPIE
17.2
15%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.7
14%
2.8
FR
Elis SA
PAR:ELIS
13.9
10%
1.4
US
I
IAA Inc
F:3NI
15.9
N/A N/A
UK
HomeServe PLC
LSE:HSV
21.1
17%
1.2