G

Grupa Pracuj SA
WSE:GPP

Watchlist Manager
Grupa Pracuj SA
WSE:GPP
Watchlist
Price: 63 PLN -0.47%
Market Cap: 4.3B PLN

Relative Value

The Relative Value of one GPP stock under the Base Case scenario is 70.79 PLN. Compared to the current market price of 63 PLN, Grupa Pracuj SA is Undervalued by 11%.

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
70.79 PLN
Undervaluation 11%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
13
Median 3Y
5.6
Median 5Y
5.7
Industry
1.3
Forward
5
vs History
44
vs Industry
30
Median 3Y
21.1
Median 5Y
20.4
Industry
19.2
Forward
17.3
vs History
20
vs Industry
33
Median 3Y
13.6
Median 5Y
13.7
Industry
13.4
vs History
30
vs Industry
20
Median 3Y
20.6
Median 5Y
20.6
Industry
18.3
vs History
67
vs Industry
6
Median 3Y
10.9
Median 5Y
11
Industry
2.3
vs History
62
vs Industry
12
Median 3Y
5.8
Median 5Y
5.9
Industry
1.4
Forward
5.1
vs History
58
vs Industry
26
Median 3Y
6.3
Median 5Y
6.3
Industry
3.3
vs History
58
vs Industry
27
Median 3Y
13.3
Median 5Y
13.4
Industry
10.1
Forward
11.9
vs History
53
vs Industry
32
Median 3Y
14.8
Median 5Y
14.8
Industry
13.5
Forward
13.2
vs History
25
vs Industry
29
Median 3Y
13.8
Median 5Y
13.8
Industry
12.7
vs History
16
vs Industry
27
Median 3Y
14.9
Median 5Y
14.9
Industry
14.9
vs History
25
vs Industry
13
Median 3Y
4.8
Median 5Y
4.8
Industry
1.7

Multiples Across Competitors

GPP Competitors Multiples
Grupa Pracuj SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Grupa Pracuj SA
WSE:GPP
4.3B PLN 5.6 21.1 13.1 14.6
JP
Recruit Holdings Co Ltd
TSE:6098
12.2T JPY 3.4 29.9 19.4 23.8
US
Robert Half Inc
SWB:RHJ
6.8B EUR 1.3 37.2 24.2 29.6
NL
Randstad NV
AEX:RAND
6.5B EUR 0.3 61.4 9.3 19.8
US
Robert Half International Inc
NYSE:RHI
4.7B USD 0.8 23 14.3 17.4
CH
Adecco Group AG
SIX:ADEN
3.9B CHF 0.2 13.8 7.8 11
CN
51job Inc
F:IWQ
3.9B EUR 7.1 49.2 39.3 40
JP
Persol Holdings Co Ltd
TSE:2181
586B JPY 0.4 16.3 6 9.3
US
TriNet Group Inc
NYSE:TNET
4B USD 0.8 23.7 14.4 18.8
US
Korn Ferry
NYSE:KFY
3.5B USD 1.3 14.4 7.4 9.2
US
First Advantage Corp
NASDAQ:FA
3B USD 3.5 -27.4 59.5 -79.7
P/E Multiple
Earnings Growth PEG
PL
G
Grupa Pracuj SA
WSE:GPP
Average P/E: 29
21.1
11%
1.9
JP
Recruit Holdings Co Ltd
TSE:6098
29.9
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
37.2
18%
2.1
NL
R
Randstad NV
AEX:RAND
61.4
87%
0.7
US
Robert Half International Inc
NYSE:RHI
23
18%
1.3
CH
A
Adecco Group AG
SIX:ADEN
13.8
24%
0.6
CN
5
51job Inc
F:IWQ
49.2
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
16.3
18%
0.9
US
TriNet Group Inc
NYSE:TNET
23.7
18%
1.3
US
Korn Ferry
NYSE:KFY
14.4
24%
0.6
US
F
First Advantage Corp
NASDAQ:FA
Negative Multiple: -27.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
G
Grupa Pracuj SA
WSE:GPP
Average EV/EBITDA: 19.5
13.1
8%
1.6
JP
Recruit Holdings Co Ltd
TSE:6098
19.4
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
24.2
37%
0.7
NL
R
Randstad NV
AEX:RAND
9.3
10%
0.9
US
Robert Half International Inc
NYSE:RHI
14.3
37%
0.4
CH
A
Adecco Group AG
SIX:ADEN
7.8
11%
0.7
CN
5
51job Inc
F:IWQ
39.3
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
6
7%
0.9
US
TriNet Group Inc
NYSE:TNET
14.4
6%
2.4
US
Korn Ferry
NYSE:KFY
7.4
13%
0.6
US
F
First Advantage Corp
NASDAQ:FA
59.5
88%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
G
Grupa Pracuj SA
WSE:GPP
Average EV/EBIT: 19.4
14.6
8%
1.8
JP
Recruit Holdings Co Ltd
TSE:6098
23.8
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
29.6
35%
0.8
NL
R
Randstad NV
AEX:RAND
19.8
21%
0.9
US
Robert Half International Inc
NYSE:RHI
17.4
35%
0.5
CH
A
Adecco Group AG
SIX:ADEN
11
15%
0.7
CN
5
51job Inc
F:IWQ
40
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
9.3
N/A N/A
US
TriNet Group Inc
NYSE:TNET
18.8
1%
18.8
US
Korn Ferry
NYSE:KFY
9.2
16%
0.6
US
F
First Advantage Corp
NASDAQ:FA
Negative Multiple: -79.7 N/A N/A