R

Randstad NV
AEX:RAND

Watchlist Manager
Randstad NV
AEX:RAND
Watchlist
Price: 41.72 EUR 0.92%
Market Cap: 7.5B EUR

Relative Value

The Relative Value of one RAND stock under the Base Case scenario is 80.11 EUR. Compared to the current market price of 41.72 EUR, Randstad NV is Undervalued by 48%.

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.

RAND Relative Value
Base Case
80.11 EUR
Undervaluation 48%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
81
Median 3Y
0.3
Median 5Y
0.3
Industry
1.3
Forward
0.3
vs History
1
vs Industry
7
Median 3Y
12.2
Median 5Y
13.7
Industry
18.8
Forward
13.1
vs History
3
vs Industry
43
Median 3Y
8.6
Median 5Y
8.3
Industry
13.1
vs History
93
vs Industry
55
Median 3Y
8.7
Median 5Y
10.1
Industry
17.3
vs History
68
vs Industry
56
Median 3Y
1.9
Median 5Y
1.9
Industry
2.3
vs History
52
vs Industry
76
Median 3Y
0.4
Median 5Y
0.4
Industry
1.3
Forward
0.4
vs History
34
vs Industry
58
Median 3Y
1.8
Median 5Y
1.8
Industry
3.2
vs History
12
vs Industry
42
Median 3Y
7.4
Median 5Y
7.4
Industry
9.9
Forward
8.1
vs History
11
vs Industry
28
Median 3Y
10.2
Median 5Y
10.7
Industry
12.9
Forward
11.1
vs History
1
vs Industry
33
Median 3Y
9.4
Median 5Y
8.7
Industry
12.3
vs History
1
vs Industry
30
Median 3Y
10.4
Median 5Y
9.6
Industry
14.4
vs History
60
vs Industry
53
Median 3Y
1.5
Median 5Y
1.5
Industry
1.7

Multiples Across Competitors

RAND Competitors Multiples
Randstad NV Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
Randstad NV
AEX:RAND
7.2B EUR 0.3 63 8.7 16.2
JP
Recruit Holdings Co Ltd
TSE:6098
13.6T JPY 3.8 36.1 22.3 27.7
US
Robert Half Inc
SWB:RHJ
8.3B EUR 1.5 35.3 28.3 34.6
US
Robert Half International Inc
NYSE:RHI
5.5B USD 1 21.9 16.9 20.6
CH
Adecco Group AG
SIX:ADEN
4.5B CHF 0.2 15.8 8.5 12
CN
51job Inc
F:IWQ
3.9B EUR 6.9 47.3 37.1 37.8
US
TriNet Group Inc
NYSE:TNET
3.9B USD 0.8 22.6 12.5 15.8
JP
Persol Holdings Co Ltd
TSE:2181
578.4B JPY 0.4 16.1 5.9 9.2
US
Korn Ferry
NYSE:KFY
3.5B USD 1.3 14.5 7.5 9.2
US
Alight Inc
NYSE:ALIT
3.4B USD 1.4 -21.4 11.2 92
US
Insperity Inc
NYSE:NSP
3.3B USD 0.5 36.4 16.3 22.4
P/E Multiple
Earnings Growth PEG
NL
R
Randstad NV
AEX:RAND
Average P/E: 30.9
63
86%
0.7
JP
Recruit Holdings Co Ltd
TSE:6098
36.1
21%
1.7
US
R
Robert Half Inc
SWB:RHJ
35.3
27%
1.3
US
Robert Half International Inc
NYSE:RHI
21.9
27%
0.8
CH
A
Adecco Group AG
SIX:ADEN
15.8
27%
0.6
CN
5
51job Inc
F:IWQ
47.3
N/A N/A
US
TriNet Group Inc
NYSE:TNET
22.6
20%
1.1
JP
P
Persol Holdings Co Ltd
TSE:2181
16.1
18%
0.9
US
Korn Ferry
NYSE:KFY
14.5
23%
0.6
US
Alight Inc
NYSE:ALIT
Negative Multiple: -21.4 N/A N/A
US
Insperity Inc
NYSE:NSP
36.4
24%
1.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
R
Randstad NV
AEX:RAND
Average EV/EBITDA: 15.9
8.7
9%
1
JP
Recruit Holdings Co Ltd
TSE:6098
22.3
12%
1.9
US
R
Robert Half Inc
SWB:RHJ
28.3
37%
0.8
US
Robert Half International Inc
NYSE:RHI
16.9
37%
0.5
CH
A
Adecco Group AG
SIX:ADEN
8.5
11%
0.8
CN
5
51job Inc
F:IWQ
37.1
N/A N/A
US
TriNet Group Inc
NYSE:TNET
12.5
11%
1.1
JP
P
Persol Holdings Co Ltd
TSE:2181
5.9
8%
0.7
US
Korn Ferry
NYSE:KFY
7.5
13%
0.6
US
Alight Inc
NYSE:ALIT
11.2
18%
0.6
US
Insperity Inc
NYSE:NSP
16.3
29%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
R
Randstad NV
AEX:RAND
Average EV/EBIT: 27
16.2
21%
0.8
JP
Recruit Holdings Co Ltd
TSE:6098
27.7
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
34.6
42%
0.8
US
Robert Half International Inc
NYSE:RHI
20.6
42%
0.5
CH
A
Adecco Group AG
SIX:ADEN
12
15%
0.8
CN
5
51job Inc
F:IWQ
37.8
N/A N/A
US
TriNet Group Inc
NYSE:TNET
15.8
11%
1.4
JP
P
Persol Holdings Co Ltd
TSE:2181
9.2
N/A N/A
US
Korn Ferry
NYSE:KFY
9.2
16%
0.6
US
Alight Inc
NYSE:ALIT
92
36%
2.6
US
Insperity Inc
NYSE:NSP
22.4
36%
0.6