Recruit Holdings Co Ltd
OTC:RCRRF

Watchlist Manager
Recruit Holdings Co Ltd Logo
Recruit Holdings Co Ltd
OTC:RCRRF
Watchlist
Price: 51.69 USD -7.25% Market Closed
Market Cap: 79.3B USD

Relative Value

The Relative Value of one RCRRF stock under the Base Case scenario is 37.86 USD. Compared to the current market price of 51.69 USD, Recruit Holdings Co Ltd is Overvalued by 27%.

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.

RCRRF Relative Value
Base Case
37.86 USD
Overvaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
19
Median 3Y
2.7
Median 5Y
3
Industry
1.4
Forward
3.1
vs History
61
vs Industry
13
Median 3Y
27.7
Median 5Y
31.2
Industry
19.7
Forward
24
vs History
61
vs Industry
18
Median 3Y
19.3
Median 5Y
20.2
Industry
13.2
vs History
82
vs Industry
17
Median 3Y
26.9
Median 5Y
30.5
Industry
18.7
vs History
30
vs Industry
9
Median 3Y
5
Median 5Y
6.2
Industry
2.5
vs History
41
vs Industry
19
Median 3Y
2.5
Median 5Y
2.9
Industry
1.4
Forward
2.9
vs History
49
vs Industry
24
Median 3Y
4.3
Median 5Y
5.3
Industry
3.5
vs History
53
vs Industry
13
Median 3Y
16.4
Median 5Y
18.1
Industry
10.6
Forward
15.5
vs History
65
vs Industry
15
Median 3Y
21.1
Median 5Y
24.1
Industry
13.7
Forward
17.3
vs History
58
vs Industry
19
Median 3Y
17.9
Median 5Y
19.2
Industry
12.4
vs History
66
vs Industry
17
Median 3Y
20.6
Median 5Y
22.2
Industry
15.1
vs History
31
vs Industry
7
Median 3Y
4.8
Median 5Y
5.1
Industry
1.8

Multiples Across Competitors

RCRRF Competitors Multiples
Recruit Holdings Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Recruit Holdings Co Ltd
OTC:RCRRF
11.8T USD 3.3 28.9 17.5 21.2
NL
Randstad NV
AEX:RAND
7.5B EUR 0.3 70.5 10.4 22.2
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
JP
Recruit Holdings Co Ltd
OTC:RCRRF
Average EV/EBITDA: 17.6
17.5
10%
1.8
NL
R
Randstad NV
AEX:RAND
10.4
8%
1.3
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
JP
Recruit Holdings Co Ltd
OTC:RCRRF
Average EV/EBIT: 19.1
21.2
N/A N/A
NL
R
Randstad NV
AEX:RAND
22.2
20%
1.1
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