Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 0.5x - 0.6x | 0.5x |
| Selected Fwd Ps Multiple | 0.5x - 0.6x | 0.6x |
| Fair Value | €3.34 - €3.69 | €3.51 |
| Upside | 14.3% - 26.4% | 20.3% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| SThree plc | - | LSE:STEM |
| Hays plc | - | LSE:HAS |
| RTC Group plc | - | AIM:RTC |
| Gattaca plc | - | AIM:GATC |
| Robert Walters plc | - | LSE:RWA |
| PageGroup plc | - | DB:3MI |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| STEM | HAS | RTC | GATC | RWA | 3MI | |||
| LSE:STEM | LSE:HAS | AIM:RTC | AIM:GATC | LSE:RWA | DB:3MI | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 2.4% | 2.7% | 0.4% | -9.3% | -6.0% | 1.0% | ||
| 3Y CAGR | 3.9% | 7.2% | 7.6% | -2.1% | -2.8% | 1.9% | ||
| Latest Twelve Months | -10.2% | -6.9% | -2.0% | 4.9% | -16.2% | -13.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.0% | 1.2% | 0.8% | -0.3% | 2.0% | 4.3% | ||
| Prior Fiscal Year | 3.4% | 1.8% | 1.9% | 0.9% | 1.3% | 3.8% | ||
| Latest Fiscal Year | 3.3% | -0.1% | 1.9% | 0.2% | -0.7% | 1.6% | ||
| Latest Twelve Months | 3.3% | -0.2% | 1.9% | 0.1% | -0.7% | 1.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 3.9x | 23.5x | 4.4x | 3.0x | 12.7x | 12.8x | ||
| Price / LTM Sales | 0.2x | 0.2x | 0.1x | 0.1x | 0.2x | 0.5x | ||
| LTM P/E Ratio | 6.1x | -76.3x | 6.2x | 47.6x | -25.9x | 27.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.2x | 0.2x | |||||
| Historical LTM P/S Ratio | 0.5x | 0.8x | 1.3x | |||||
| Selected Price / Sales Multiple | 0.5x | 0.5x | 0.6x | |||||
| (x) LTM Sales | 1,739 | 1,739 | 1,739 | |||||
| (=) Equity Value | 899 | 946 | 993 | |||||
| (/) Shares Outstanding | 312.0 | 312.0 | 312.0 | |||||
| Implied Value Range | 2.88 | 3.03 | 3.18 | |||||
| FX Rate: GBP/EUR | 0.9 | 0.9 | 0.9 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3.34 | 3.52 | 3.70 | 2.92 | ||||
| Upside / (Downside) | 14.5% | 20.6% | 26.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | STEM | HAS | RTC | GATC | RWA | 3MI | |
| Value of Common Equity | 302 | 1,084 | 12 | 24 | 155 | 785 | |
| (/) Shares Outstanding | 127.4 | 1,591.8 | 12.5 | 31.5 | 65.8 | 312.0 | |
| Implied Stock Price | 2.37 | 0.68 | 0.93 | 0.78 | 2.36 | 2.51 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.86 | |
| Implied Stock Price (Trading Cur) | 2.37 | 0.68 | 0.93 | 0.78 | 2.36 | 2.92 | |
| Trading Currency | GBP | GBP | GBP | GBP | GBP | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.86 | |