Freelancer Ltd
ASX:FLN

Watchlist Manager
Freelancer Ltd Logo
Freelancer Ltd
ASX:FLN
Watchlist
Price: 0.165 AUD Market Closed
Market Cap: 74.4m AUD
Have any thoughts about
Freelancer Ltd?
Write Note

Relative Value

The Relative Value of one FLN stock under the Base Case scenario is 0.123 AUD. Compared to the current market price of 0.165 AUD, Freelancer Ltd is Overvalued by 25%.

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.

FLN Relative Value
Base Case
0.123 AUD
Overvaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
40
Median 3Y
1.8
Median 5Y
2.6
Industry
1.3
Forward
1.4
vs History
vs Industry
1
Median 3Y
-37.1
Median 5Y
-86.8
Industry
19.3
Forward
81.7
vs History
68
vs Industry
6
Median 3Y
44.7
Median 5Y
42.3
Industry
13.5
vs History
vs Industry
15
Median 3Y
-60.5
Median 5Y
-60.5
Industry
18.4
vs History
96
vs Industry
25
Median 3Y
4.5
Median 5Y
5.7
Industry
2.3
vs History
96
vs Industry
40
Median 3Y
1.6
Median 5Y
2.3
Industry
1.3
Forward
1.2
vs History
96
vs Industry
60
Median 3Y
2
Median 5Y
2.8
Industry
3.3
vs History
31
vs Industry
7
Median 3Y
-25.8
Median 5Y
-25.8
Industry
10.3
Forward
10.3
vs History
31
vs Industry
10
Median 3Y
-25.8
Median 5Y
-25.8
Industry
12.7
Forward
52.2
vs History
73
vs Industry
6
Median 3Y
37.9
Median 5Y
37.5
Industry
12.8
vs History
53
vs Industry
7
Median 3Y
-16.5
Median 5Y
27
Industry
15.4
vs History
95
vs Industry
28
Median 3Y
2.9
Median 5Y
4.8
Industry
1.7

Multiples Across Competitors

FLN Competitors Multiples
Freelancer Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Freelancer Ltd
ASX:FLN
74.4m AUD 1.4 -157.3 91.4 91.4
JP
Outsourcing Inc
TSE:2427
3 854 332.4T JPY 5 141 797.4 746 674 240.5 84 306 673.3 150 819 083.2
JP
Recruit Holdings Co Ltd
TSE:6098
15.2T JPY 4.3 41.8 26.5 33.5
US
Robert Half Inc
SWB:RHJ
11.9B EUR 2.1 43.8 40.1 48.9
US
Robert Half International Inc
NYSE:RHI
7.8B USD 1.3 27.3 24.3 29.6
NL
Randstad NV
AEX:RAND
7.2B EUR 0.3 16.8 8 13.4
US
TriNet Group Inc
NYSE:TNET
4.6B USD 0.9 17.5 12.7 15.5
US
Alight Inc
NYSE:ALIT
4.4B USD 1.7 -13.3 13 89.6
CH
Adecco Group AG
SIX:ADEN
3.9B CHF 0.2 13.8 6.6 8.9
US
ASGN Inc
NYSE:ASGN
4.1B USD 1 22.4 12.1 16
US
Korn Ferry
NYSE:KFY
4.1B USD 1.2 18.2 8.7 10.6
P/E Multiple
Earnings Growth
AU
Freelancer Ltd
ASX:FLN
Average P/E: 82 963 826.9
Negative Multiple: -157.3
N/A
JP
Outsourcing Inc
TSE:2427
746 674 240.5
N/A
JP
Recruit Holdings Co Ltd
TSE:6098
41.8
60%
US
R
Robert Half Inc
SWB:RHJ
43.8
3%
US
Robert Half International Inc
NYSE:RHI
27.3
3%
NL
R
Randstad NV
AEX:RAND
16.8
21%
US
TriNet Group Inc
NYSE:TNET
17.5
-16%
US
Alight Inc
NYSE:ALIT
Negative Multiple: -13.3 N/A
CH
A
Adecco Group AG
SIX:ADEN
13.8
96%
US
ASGN Inc
NYSE:ASGN
22.4
35%
US
Korn Ferry
NYSE:KFY
18.2
93%

See Also

Discover More
Back to Top