Hays PLC banner

Hays PLC
SWB:HAY

Watchlist Manager
Hays PLC Logo
Hays PLC
SWB:HAY
Watchlist
Price: 0.39 EUR -1.52%
Market Cap: €950.7m

Relative Value

The Relative Value of one HAY stock under the Base Case scenario is 1.61 EUR. Compared to the current market price of 0.39 EUR, Hays PLC is Undervalued by 76%.

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.

HAY Relative Value
Base Case
1.61 EUR
Undervaluation 76%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

HAY Competitors Multiples
Hays 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
Hays PLC
SWB:HAY
562.9m EUR 0.1 -52.8 9.5 69
JP
Recruit Holdings Co Ltd
TSE:6098
10.2T JPY 2.8 21.8 14 16.5
NL
Randstad NV
AEX:RAND
4.6B EUR 0.2 15.5 6.5 10.6
CN
51job Inc
F:IWQ
3.9B EUR 7.1 49 39.1 39.9
CH
Adecco Group AG
SIX:ADEN
3.3B CHF 0.2 12.3 7.1 9.7
US
Robert Half Inc
SWB:RHJ
3.3B EUR 0.7 29.6 27 45.4
JP
Persol Holdings Co Ltd
TSE:2181
523.4B JPY 0.3 13.3 4.8 7.5
PL
Benefit Systems SA
WSE:BFT
11.8B PLN 2.8 22 11.6 19.1
US
Korn Ferry
NYSE:KFY
3.1B USD 1.1 11.8 5.3 6.6
JP
TechnoPro Holdings Inc
TSE:6028
502.9B JPY 2.1 30.7 17 19.2
CY
HeadHunter Group PLC
MOEX:HHRU
197.7B RUB 8.9 22.9 16 17.8
P/E Multiple
Earnings Growth PEG
UK
Hays PLC
SWB:HAY
Average P/E: 22.9
Negative Multiple: -52.8
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
21.8
19%
1.1
NL
R
Randstad NV
AEX:RAND
15.5
28%
0.6
CN
5
51job Inc
F:IWQ
49
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
12.3
23%
0.5
US
R
Robert Half Inc
SWB:RHJ
29.6
30%
1
JP
P
Persol Holdings Co Ltd
TSE:2181
13.3
14%
0.9
PL
B
Benefit Systems SA
WSE:BFT
22
28%
0.8
US
Korn Ferry
NYSE:KFY
11.8
12%
1
JP
TechnoPro Holdings Inc
TSE:6028
30.7
19%
1.6
CY
HeadHunter Group PLC
MOEX:HHRU
22.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Hays PLC
SWB:HAY
Average EV/EBITDA: 14.4
9.5
31%
0.3
JP
Recruit Holdings Co Ltd
TSE:6098
14
13%
1.1
NL
R
Randstad NV
AEX:RAND
6.5
10%
0.7
CN
5
51job Inc
F:IWQ
39.1
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
7.1
11%
0.6
US
R
Robert Half Inc
SWB:RHJ
27
54%
0.5
JP
P
Persol Holdings Co Ltd
TSE:2181
4.8
7%
0.7
PL
B
Benefit Systems SA
WSE:BFT
11.6
29%
0.4
US
Korn Ferry
NYSE:KFY
5.3
9%
0.6
JP
TechnoPro Holdings Inc
TSE:6028
17
12%
1.4
CY
HeadHunter Group PLC
MOEX:HHRU
16
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Hays PLC
SWB:HAY
Average EV/EBIT: 23.8
69
85%
0.8
JP
Recruit Holdings Co Ltd
TSE:6098
16.5
N/A N/A
NL
R
Randstad NV
AEX:RAND
10.6
16%
0.7
CN
5
51job Inc
F:IWQ
39.9
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
9.7
11%
0.9
US
R
Robert Half Inc
SWB:RHJ
45.4
73%
0.6
JP
P
Persol Holdings Co Ltd
TSE:2181
7.5
N/A N/A
PL
B
Benefit Systems SA
WSE:BFT
19.1
29%
0.7
US
Korn Ferry
NYSE:KFY
6.6
10%
0.7
JP
TechnoPro Holdings Inc
TSE:6028
19.2
N/A N/A
CY
HeadHunter Group PLC
MOEX:HHRU
17.8
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett