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 P/E Multiple | -0.8x - -0.9x | -0.8x |
| Selected Fwd P/E Multiple | -1.0x - -1.1x | -1.0x |
| Fair Value | $1.10 - $1.22 | $1.16 |
| Upside | -21.3% - -13.0% | -17.1% |
| Benchmarks | - | Full Ticker |
| Korn Ferry | - | NYSE:KFY |
| Robert Half Inc. | - | NYSE:RHI |
| Trucept, Inc. | - | OTCPK:TREP |
| Spire Global, Inc. | - | NYSE:SPIR |
| Falcon's Beyond Global, Inc. | - | NasdaqGM:FBYD |
| Nixxy, Inc. | - | NasdaqCM:NIXX |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| KFY | RHI | TREP | SPIR | FBYD | NIXX | |||
| NYSE:KFY | NYSE:RHI | OTCPK:TREP | NYSE:SPIR | NasdaqGM:FBYD | NasdaqCM:NIXX | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 10.3% | -11.2% | -30.1% | NM- | NM- | NM- | ||
| 3Y CAGR | 14.1% | -25.1% | -7.4% | NM- | NM- | NM- | ||
| Latest Twelve Months | 64.0% | -38.8% | -16.2% | -32.6% | 146.3% | -174.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.7% | 7.3% | 19.1% | -108.4% | -1115.6% | -464.3% | ||
| Prior Fiscal Year | 7.2% | 6.4% | 8.5% | -79.5% | -2362.0% | -258.4% | ||
| Latest Fiscal Year | 6.0% | 4.3% | 5.7% | -93.1% | 327.0% | -3691.5% | ||
| Latest Twelve Months | 9.0% | 4.3% | 5.7% | -93.1% | 327.0% | -3691.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.1x | 15.6x | -0.2x | -9.3x | -16.4x | -3.1x | ||
| Price / LTM Sales | 1.2x | 0.8x | 0.1x | 2.5x | 95.4x | 48.6x | ||
| LTM P/E Ratio | 12.9x | 19.4x | 2.0x | -2.7x | 13.0x | -1.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -2.7x | 12.9x | 19.4x | |||||
| Historical LTM P/E Ratio | -2.0x | -1.0x | -0.2x | |||||
| Selected P/E Multiple | -0.8x | -0.8x | -0.9x | |||||
| (x) LTM Net Income | (23) | (23) | (23) | |||||
| (=) Equity Value | 18 | 19 | 20 | |||||
| (/) Shares Outstanding | 18.3 | 18.3 | 18.3 | |||||
| Implied Value Range | 0.98 | 1.04 | 1.09 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.98 | 1.04 | 1.09 | 1.40 | ||||
| Upside / (Downside) | -29.7% | -26.0% | -22.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | KFY | RHI | TREP | SPIR | FBYD | NIXX | |
| Value of Common Equity | 3,114 | 4,653 | 3 | 271 | 288 | 26 | |
| (/) Shares Outstanding | 51.6 | 100.4 | 56.1 | 31.0 | 36.1 | 18.3 | |
| Implied Stock Price | 60.29 | 46.33 | 0.05 | 8.75 | 7.99 | 1.40 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 60.29 | 46.33 | 0.05 | 8.75 | 7.99 | 1.40 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |