TriNet Group Inc
NYSE:TNET

Watchlist Manager
TriNet Group Inc Logo
TriNet Group Inc
NYSE:TNET
Watchlist
Price: 80.46 USD 2.15% Market Closed
Market Cap: 3.9B USD

Relative Value

The Relative Value of one TNET stock under the Base Case scenario is 72.37 USD. Compared to the current market price of 80.46 USD, TriNet Group Inc is Overvalued by 10%.

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.

TNET Relative Value
Base Case
72.37 USD
Overvaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
60
Median 3Y
1
Median 5Y
1.1
Industry
1.3
Forward
0.8
vs History
4
vs Industry
27
Median 3Y
15.9
Median 5Y
16.3
Industry
18.6
Forward
20.2
vs History
22
vs Industry
34
Median 3Y
13.1
Median 5Y
11.1
Industry
12.8
vs History
3
vs Industry
6
Median 3Y
10.8
Median 5Y
10.7
Industry
17.5
vs History
12
vs Industry
0
Median 3Y
35.7
Median 5Y
7.8
Industry
2.3
vs History
84
vs Industry
54
Median 3Y
1.1
Median 5Y
1.1
Industry
1.3
Forward
0.9
vs History
74
vs Industry
30
Median 3Y
5.4
Median 5Y
5.5
Industry
3.1
vs History
41
vs Industry
27
Median 3Y
11
Median 5Y
11
Industry
9.8
Forward
11.3
vs History
36
vs Industry
29
Median 3Y
13.2
Median 5Y
12.9
Industry
13
Forward
18.5
vs History
20
vs Industry
25
Median 3Y
14
Median 5Y
11.9
Industry
12.1
vs History
19
vs Industry
19
Median 3Y
16.7
Median 5Y
13.7
Industry
14.2
vs History
92
vs Industry
55
Median 3Y
1.8
Median 5Y
2
Industry
1.7

Multiples Across Competitors

TNET Competitors Multiples
TriNet Group Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
TriNet Group Inc
NYSE:TNET
4B USD 0.8 23 11.2 13.7
JP
Recruit Holdings Co Ltd
TSE:6098
12.2T JPY 3.5 32.6 19.9 24.8
US
Robert Half Inc
SWB:RHJ
6.7B EUR 1.3 36.8 23.9 29.3
NL
Randstad NV
AEX:RAND
6.3B EUR 0.3 59.4 9 19.3
US
Robert Half International Inc
NYSE:RHI
4.6B USD 0.8 22.6 14 17.1
CN
51job Inc
F:IWQ
3.9B EUR 7.2 49.8 40 40.8
CH
Adecco Group AG
SIX:ADEN
3.6B CHF 0.2 12.8 7.4 10.5
JP
Persol Holdings Co Ltd
TSE:2181
568B JPY 0.4 15.8 5.8 9
US
Korn Ferry
NYSE:KFY
3.3B USD 1.2 13.6 6.9 8.6
US
Alight Inc
NYSE:ALIT
2.9B USD 1.2 -18.4 10.2 83.3
PL
Benefit Systems SA
WSE:BFT
10B PLN 2.9 22.2 10.8 16.9
P/E Multiple
Earnings Growth PEG
US
TriNet Group Inc
NYSE:TNET
Average P/E: 28.9
23
18%
1.3
JP
Recruit Holdings Co Ltd
TSE:6098
32.6
17%
1.9
US
R
Robert Half Inc
SWB:RHJ
36.8
26%
1.4
NL
R
Randstad NV
AEX:RAND
59.4
87%
0.7
US
Robert Half International Inc
NYSE:RHI
22.6
26%
0.9
CN
5
51job Inc
F:IWQ
49.8
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
12.8
24%
0.5
JP
P
Persol Holdings Co Ltd
TSE:2181
15.8
18%
0.9
US
Korn Ferry
NYSE:KFY
13.6
24%
0.6
US
Alight Inc
NYSE:ALIT
Negative Multiple: -18.4 N/A N/A
PL
B
Benefit Systems SA
WSE:BFT
22.2
18%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
TriNet Group Inc
NYSE:TNET
Average EV/EBITDA: 14.5
11.2
6%
1.9
JP
Recruit Holdings Co Ltd
TSE:6098
19.9
12%
1.7
US
R
Robert Half Inc
SWB:RHJ
23.9
37%
0.6
NL
R
Randstad NV
AEX:RAND
9
10%
0.9
US
Robert Half International Inc
NYSE:RHI
14
37%
0.4
CN
5
51job Inc
F:IWQ
40
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
7.4
11%
0.7
JP
P
Persol Holdings Co Ltd
TSE:2181
5.8
7%
0.8
US
Korn Ferry
NYSE:KFY
6.9
13%
0.5
US
Alight Inc
NYSE:ALIT
10.2
18%
0.6
PL
B
Benefit Systems SA
WSE:BFT
10.8
16%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
TriNet Group Inc
NYSE:TNET
Average EV/EBIT: 24.8
13.7
1%
13.7
JP
Recruit Holdings Co Ltd
TSE:6098
24.8
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
29.3
35%
0.8
NL
R
Randstad NV
AEX:RAND
19.3
21%
0.9
US
Robert Half International Inc
NYSE:RHI
17.1
35%
0.5
CN
5
51job Inc
F:IWQ
40.8
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
10.5
15%
0.7
JP
P
Persol Holdings Co Ltd
TSE:2181
9
N/A N/A
US
Korn Ferry
NYSE:KFY
8.6
16%
0.5
US
Alight Inc
NYSE:ALIT
83.3
56%
1.5
PL
B
Benefit Systems SA
WSE:BFT
16.9
18%
0.9