Brunel International NV
AEX:BRNL

Watchlist Manager
Brunel International NV Logo
Brunel International NV
AEX:BRNL
Watchlist
Price: 9.23 EUR 0.54% Market Closed
Market Cap: 466.8m EUR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one BRNL stock under the Base Case scenario is 16.08 EUR. Compared to the current market price of 9.23 EUR, Brunel International NV is Undervalued by 43%.

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.

BRNL Relative Value
Base Case
16.08 EUR
Undervaluation 43%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.3
P/S
P/S
Price to Sales
0.3
vs History
76
vs Industry
78
Median 3Y
0.4
Median 5Y
0.4
Industry
1.3
Forward
0.3
More Details
15.6
P/E
P/E
Price to Earnings
15.6
vs History
71
vs Industry
36
Median 3Y
16.4
Median 5Y
16.5
Industry
18.7
Forward
12.7
More Details
4.9
P/OCF
P/OCF
Price to OCF
4.9
vs History
82
vs Industry
63
Median 3Y
30.6
Median 5Y
13.2
Industry
12.5
More Details
8.9
P/FCFE
P/FCFE
Price to FCFE
8.9
vs History
42
vs Industry
46
Median 3Y
9.1
Median 5Y
7.1
Industry
17
More Details
1.5
P/B
P/B
Price to Book Value
1.5
vs History
76
vs Industry
58
Median 3Y
1.7
Median 5Y
1.7
Industry
2.3
More Details
0.3
EV/S
EV/S
Enterprise Value to Sales
0.3
vs History
77
vs Industry
75
Median 3Y
0.4
Median 5Y
0.4
Industry
1.3
Forward
0.3
More Details
1.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.7
vs History
69
vs Industry
58
Median 3Y
1.9
Median 5Y
1.9
Industry
3.1
More Details
5.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
5.9
vs History
71
vs Industry
51
Median 3Y
6.4
Median 5Y
6.5
Industry
9.8
Forward
5.3
More Details
8.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
8.3
vs History
74
vs Industry
46
Median 3Y
8.9
Median 5Y
9.1
Industry
12.9
Forward
6.4
More Details
4.5
EV/OCF
EV/OCF
Enterprise Value to OCF
4.5
vs History
77
vs Industry
60
Median 3Y
26.8
Median 5Y
12.6
Industry
11.8
More Details
5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
5
vs History
58
vs Industry
54
Median 3Y
14.1
Median 5Y
8.3
Industry
13.9
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
63
vs Industry
60
Median 3Y
1
Median 5Y
1
Industry
1.7
More Details

Multiples Across Competitors

BRNL Competitors Multiples
Brunel International NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
Brunel International NV
AEX:BRNL
462.1m EUR 0.3 15.6 5.9 8.3
JP
Recruit Holdings Co Ltd
TSE:6098
11.3T JPY 3.2 30 18.3 22.7
US
Robert Half Inc
SWB:RHJ
5.7B EUR 1.1 31.7 20.4 24.9
NL
Randstad NV
AEX:RAND
6.1B EUR 0.3 53.2 7.6 14.1
US
Robert Half International Inc
NYSE:RHI
4.5B USD 0.8 21.9 13.5 16.5
CN
51job Inc
F:IWQ
3.9B EUR 7.3 50.1 40.4 41.1
CH
Adecco Group AG
SIX:ADEN
3.6B CHF 0.2 12.7 7.4 10.5
US
TriNet Group Inc
NYSE:TNET
3.8B USD 0.8 22.1 10.8 13.2
JP
Persol Holdings Co Ltd
TSE:2181
555.3B JPY 0.4 15.5 5.6 8.8
US
Korn Ferry
NYSE:KFY
3.2B USD 1.2 13 6.6 8.1
US
Insperity Inc
NYSE:NSP
2.9B USD 0.4 32.1 13.9 19.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
Brunel International NV
AEX:BRNL
Average EV/EBITDA: 13.7
5.9
12%
0.5
JP
Recruit Holdings Co Ltd
TSE:6098
18.3
12%
1.5
US
R
Robert Half Inc
SWB:RHJ
20.4
37%
0.6
NL
R
Randstad NV
AEX:RAND
7.6
10%
0.8
US
Robert Half International Inc
NYSE:RHI
13.5
37%
0.4
CN
5
51job Inc
F:IWQ
40.4
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
7.4
11%
0.7
US
TriNet Group Inc
NYSE:TNET
10.8
6%
1.8
JP
P
Persol Holdings Co Ltd
TSE:2181
5.6
7%
0.8
US
Korn Ferry
NYSE:KFY
6.6
13%
0.5
US
Insperity Inc
NYSE:NSP
13.9
29%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
Brunel International NV
AEX:BRNL
Average EV/EBIT: 17
8.3
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
22.7
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
24.9
42%
0.6
NL
R
Randstad NV
AEX:RAND
14.1
21%
0.7
US
Robert Half International Inc
NYSE:RHI
16.5
42%
0.4
CN
5
51job Inc
F:IWQ
41.1
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
10.5
15%
0.7
US
TriNet Group Inc
NYSE:TNET
13.2
5%
2.6
JP
P
Persol Holdings Co Ltd
TSE:2181
8.8
N/A N/A
US
Korn Ferry
NYSE:KFY
8.1
16%
0.5
US
Insperity Inc
NYSE:NSP
19.1
36%
0.5

See Also

Summary
BRNL intrinsic value, competitors valuation, and company profile.
DCF Valuation
BRNL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BRNL stock valuation using valuation multiples.
Wall Street Estimates
BRNL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BRNL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 248,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.