Dlsi SA
PAR:ALDLS

Watchlist Manager
Dlsi SA Logo
Dlsi SA
PAR:ALDLS
Watchlist
Price: 11 EUR 0.92% Market Closed
Market Cap: 27.9m EUR

Relative Value

The Relative Value of one ALDLS stock under the Base Case scenario is 22.35 EUR. Compared to the current market price of 11 EUR, Dlsi SA is Undervalued by 51%.

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.

ALDLS Relative Value
Base Case
22.35 EUR
Undervaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
91
Median 3Y
0.2
Median 5Y
0.2
Industry
1.3
Forward
0.1
vs History
28
vs Industry
17
Median 3Y
10.6
Median 5Y
10.6
Industry
18.4
Forward
-41.1
vs History
14
vs Industry
66
Median 3Y
5.2
Median 5Y
4.9
Industry
12.8
vs History
vs Industry
56
Median 3Y
4.4
Median 5Y
4.4
Industry
17
vs History
84
vs Industry
86
Median 3Y
0.5
Median 5Y
0.6
Industry
2.5
vs History
26
vs Industry
93
Median 3Y
0.1
Median 5Y
0.1
Industry
1.4
Forward
0.1
vs History
9
vs Industry
92
Median 3Y
0.1
Median 5Y
0.1
Industry
3.3
vs History
22
vs Industry
68
Median 3Y
1.6
Median 5Y
2.4
Industry
9.7
Forward
6.5
vs History
25
vs Industry
58
Median 3Y
2.1
Median 5Y
4.2
Industry
12.3
Forward
-19.6
vs History
14
vs Industry
68
Median 3Y
1.9
Median 5Y
1.7
Industry
11.9
vs History
vs Industry
57
Median 3Y
1.3
Median 5Y
1.6
Industry
13.8
vs History
31
vs Industry
90
Median 3Y
0.2
Median 5Y
0.2
Industry
1.7

Multiples Across Competitors

ALDLS Competitors Multiples
Dlsi SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Dlsi SA
PAR:ALDLS
28m EUR 0.1 40.4 3.2 7.4
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 8.2 18.4
CH
Adecco Group AG
SIX:ADEN
3.8B CHF 0.2 14.5 8.2 11.5
US
Robert Half Inc
SWB:RHJ
4B EUR 0.9 30.3 25.3 36.6
CN
51job Inc
F:IWQ
3.9B EUR 7.2 49.9 40.1 40.9
JP
Persol Holdings Co Ltd
TSE:2181
645.4B JPY 0.4 19.2 6.7 10.7
US
Korn Ferry
NYSE:KFY
3.5B USD 1.2 13.7 6.6 8.3
JP
TechnoPro Holdings Inc
TSE:6028
502.9B JPY 2.1 30.7 17 19.2
PL
Benefit Systems SA
WSE:BFT
11.2B PLN 2.7 21.4 11.3 18.6
US
TriNet Group Inc
NYSE:TNET
2.8B USD 0.6 21.1 11.1 14.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Dlsi SA
PAR:ALDLS
Average EV/EBITDA: 14.2
3.2
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
18.9
12%
1.6
NL
R
Randstad NV
AEX:RAND
8.2
6%
1.4
CH
A
Adecco Group AG
SIX:ADEN
8.2
8%
1
US
R
Robert Half Inc
SWB:RHJ
25.3
16%
1.6
CN
5
51job Inc
F:IWQ
40.1
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
6.7
8%
0.8
US
Korn Ferry
NYSE:KFY
6.6
9%
0.7
JP
TechnoPro Holdings Inc
TSE:6028
17
12%
1.4
PL
B
Benefit Systems SA
WSE:BFT
11.3
26%
0.4
US
TriNet Group Inc
NYSE:TNET
11.1
5%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Dlsi SA
PAR:ALDLS
Average EV/EBIT: 19
7.4
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
22.7
N/A N/A
NL
R
Randstad NV
AEX:RAND
18.4
19%
1
CH
A
Adecco Group AG
SIX:ADEN
11.5
14%
0.8
US
R
Robert Half Inc
SWB:RHJ
36.6
18%
2
CN
5
51job Inc
F:IWQ
40.9
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
10.7
N/A N/A
US
Korn Ferry
NYSE:KFY
8.3
10%
0.8
JP
TechnoPro Holdings Inc
TSE:6028
19.2
N/A N/A
PL
B
Benefit Systems SA
WSE:BFT
18.6
27%
0.7
US
TriNet Group Inc
NYSE:TNET
14.3
1%
14.3