G

Grupa Pracuj SA
WSE:GPP

Watchlist Manager
Grupa Pracuj SA
WSE:GPP
Watchlist
Price: 53.3 PLN -3.09% Market Closed
Market Cap: 3.7B PLN

Relative Value

The Relative Value of one GPP stock under the Base Case scenario is 69.19 PLN. Compared to the current market price of 53.3 PLN, Grupa Pracuj SA is Undervalued by 23%.

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.

GPP Relative Value
Base Case
69.19 PLN
Undervaluation 23%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
13
Median 3Y
5.5
Median 5Y
5.6
Industry
1.3
Forward
4.4
vs History
78
vs Industry
30
Median 3Y
21.3
Median 5Y
19.4
Industry
18.5
Forward
14
vs History
90
vs Industry
33
Median 3Y
13.6
Median 5Y
13.6
Industry
12.8
vs History
68
vs Industry
20
Median 3Y
20.9
Median 5Y
20.6
Industry
17.2
vs History
94
vs Industry
6
Median 3Y
10.5
Median 5Y
10.7
Industry
2.5
vs History
94
vs Industry
12
Median 3Y
5.6
Median 5Y
5.8
Industry
1.4
Forward
4.4
vs History
92
vs Industry
26
Median 3Y
6.1
Median 5Y
6.2
Industry
3.3
vs History
92
vs Industry
27
Median 3Y
12.7
Median 5Y
13.2
Industry
9.6
Forward
9.9
vs History
92
vs Industry
32
Median 3Y
14.3
Median 5Y
14.5
Industry
12.3
Forward
11.3
vs History
92
vs Industry
29
Median 3Y
13.5
Median 5Y
13.6
Industry
11.8
vs History
92
vs Industry
27
Median 3Y
14.7
Median 5Y
14.8
Industry
13.9
vs History
58
vs Industry
13
Median 3Y
4.9
Median 5Y
4.9
Industry
1.8

Multiples Across Competitors

GPP Competitors Multiples
Grupa Pracuj 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
PL
Grupa Pracuj SA
WSE:GPP
3.7B PLN 4.6 16.1 10.5 11.8
JP
TechnoPro Holdings Inc
TSE:6028
104.2T JPY 427.8 6 367 3 848.9 4 350.5
JP
Recruit Holdings Co Ltd
TSE:6098
11.8T JPY 3.3 27.2 17.7 21.2
NL
Randstad NV
AEX:RAND
5.7B EUR 0.2 109.4 8.4 18.9
CH
Adecco Group AG
SIX:ADEN
3.7B CHF 0.2 14.2 8.1 11.3
CN
51job Inc
F:IWQ
3.9B EUR 7.3 50.1 40.3 41.1
US
Robert Half Inc
SWB:RHJ
3.9B EUR 0.8 29.6 24.7 35.7
JP
Persol Holdings Co Ltd
TSE:2181
616.3B JPY 0.4 18.4 6.4 10.2
US
Korn Ferry
NYSE:KFY
3.6B USD 1.3 14.6 7.5 9.2
PL
Benefit Systems SA
WSE:BFT
10.9B PLN 2.6 20.6 11 18.1
US
Upwork Inc
NASDAQ:UPWK
2.9B USD 3.7 11.7 15.8 18.8
P/E Multiple
Earnings Growth PEG
PL
G
Grupa Pracuj SA
WSE:GPP
Average P/E: 607.2
16.1
18%
0.9
JP
TechnoPro Holdings Inc
TSE:6028
6 367
20%
318.4
JP
Recruit Holdings Co Ltd
TSE:6098
27.2
17%
1.6
NL
R
Randstad NV
AEX:RAND
109.4
77%
1.4
CH
A
Adecco Group AG
SIX:ADEN
14.2
22%
0.6
CN
5
51job Inc
F:IWQ
50.1
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
29.6
6%
4.9
JP
P
Persol Holdings Co Ltd
TSE:2181
18.4
14%
1.3
US
Korn Ferry
NYSE:KFY
14.6
12%
1.2
PL
B
Benefit Systems SA
WSE:BFT
20.6
26%
0.8
US
Upwork Inc
NASDAQ:UPWK
11.7
0%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
G
Grupa Pracuj SA
WSE:GPP
Average EV/EBITDA: 363.6
10.5
10%
1
JP
TechnoPro Holdings Inc
TSE:6028
3 848.9
12%
320.7
JP
Recruit Holdings Co Ltd
TSE:6098
17.7
12%
1.5
NL
R
Randstad NV
AEX:RAND
8.4
6%
1.4
CH
A
Adecco Group AG
SIX:ADEN
8.1
8%
1
CN
5
51job Inc
F:IWQ
40.3
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
24.7
16%
1.5
JP
P
Persol Holdings Co Ltd
TSE:2181
6.4
8%
0.8
US
Korn Ferry
NYSE:KFY
7.5
9%
0.8
PL
B
Benefit Systems SA
WSE:BFT
11
26%
0.4
US
Upwork Inc
NASDAQ:UPWK
15.8
55%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
G
Grupa Pracuj SA
WSE:GPP
Average EV/EBIT: 413.4
11.8
10%
1.2
JP
TechnoPro Holdings Inc
TSE:6028
4 350.5
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
21.2
N/A N/A
NL
R
Randstad NV
AEX:RAND
18.9
19%
1
CH
A
Adecco Group AG
SIX:ADEN
11.3
14%
0.8
CN
5
51job Inc
F:IWQ
41.1
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
35.7
18%
2
JP
P
Persol Holdings Co Ltd
TSE:2181
10.2
N/A N/A
US
Korn Ferry
NYSE:KFY
9.2
10%
0.9
PL
B
Benefit Systems SA
WSE:BFT
18.1
27%
0.7
US
Upwork Inc
NASDAQ:UPWK
18.8
56%
0.3