Hays PLC
LSE:HAS

Watchlist Manager
Hays PLC Logo
Hays PLC
LSE:HAS
Watchlist
Price: 79.55 GBX 1.02%
Market Cap: 1.3B GBX
Have any thoughts about
Hays PLC?
Write Note
Section:
 

Relative Value

The Relative Value of one HAS stock under the Base Case scenario is 150.94 GBX. Compared to the current market price of 79.55 GBX, Hays PLC is Undervalued by 47%.

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.

HAS Relative Value
Base Case
150.94 GBX
Undervaluation 47%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.2
P/S
P/S
Price to Sales
0.2
vs History
96
vs Industry
88
Median 3Y
0.2
Median 5Y
0.2
Industry
1.3
Forward
0.2
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
40
Median 3Y
11.6
Median 5Y
11.7
Industry
19
Forward
23.9
More Details
13.2
P/OCF
P/OCF
Price to OCF
13.2
vs History
25
vs Industry
51
Median 3Y
10.1
Median 5Y
9.7
Industry
13.4
More Details
16
P/FCFE
P/FCFE
Price to FCFE
16
vs History
49
vs Industry
30
Median 3Y
17.1
Median 5Y
15.8
Industry
18.3
More Details
2.3
P/B
P/B
Price to Book Value
2.3
vs History
66
vs Industry
41
Median 3Y
2.4
Median 5Y
2.4
Industry
2.4
More Details
0.2
EV/S
EV/S
Enterprise Value to Sales
0.2
vs History
95
vs Industry
85
Median 3Y
0.2
Median 5Y
0.2
Industry
1.3
Forward
0.2
More Details
1.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.2
vs History
39
vs Industry
72
Median 3Y
1.2
Median 5Y
1.2
Industry
3.3
More Details
10
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
10
vs History
25
vs Industry
52
Median 3Y
6.9
Median 5Y
6.9
Industry
10.4
Forward
9.1
More Details
19.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
19.6
vs History
23
vs Industry
47
Median 3Y
9.5
Median 5Y
9.6
Industry
12.7
Forward
15.6
More Details
14
EV/OCF
EV/OCF
Enterprise Value to OCF
14
vs History
25
vs Industry
44
Median 3Y
9.9
Median 5Y
9.8
Industry
12.6
More Details
18.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
18.5
vs History
15
vs Industry
38
Median 3Y
11.6
Median 5Y
11.3
Industry
14.7
More Details
1.8
EV/IC
EV/IC
Enterprise Value to IC
1.8
vs History
87
vs Industry
38
Median 3Y
2.1
Median 5Y
2.1
Industry
1.7
More Details

Multiples Across Competitors

HAS Competitors Multiples
Hays PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Hays PLC
LSE:HAS
1.3B GBP 0.2 -257.3 10 19.6
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
18.3T JPY 5.2 50.4 32.2 40.8
US
Robert Half Inc
SWB:RHJ
11.5B EUR 2 41.9 38.3 46.7
US
Robert Half International Inc
NYSE:RHI
7.4B USD 1.3 26.1 23.1 28.2
NL
Randstad NV
AEX:RAND
7B EUR 0.3 16.4 7.8 13.1
US
TriNet Group Inc
NYSE:TNET
4.5B USD 0.9 17.1 12.5 15.1
CH
Adecco Group AG
SIX:ADEN
3.7B CHF 0.2 13.1 6.7 9.3
CN
51job Inc
F:IWQ
3.9B EUR 6.7 45.9 35.5 36.2
US
ASGN Inc
NYSE:ASGN
3.8B USD 0.9 20.7 11.4 15
US
Alight Inc
NYSE:ALIT
3.7B USD 1.4 -11.4 11.7 80.2
P/S Multiple
Revenue Growth P/S to Growth
UK
Hays PLC
LSE:HAS
Average P/S: 467 437.9
0.2
4%
0.1
JP
Outsourcing Inc
TSE:2427
5 141 797.4
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
5.2
18%
0.3
US
R
Robert Half Inc
SWB:RHJ
2
2%
1.3
US
Robert Half International Inc
NYSE:RHI
1.3
2%
0.8
NL
R
Randstad NV
AEX:RAND
0.3
4%
0.1
US
TriNet Group Inc
NYSE:TNET
0.9
16%
0.1
CH
A
Adecco Group AG
SIX:ADEN
0.2
8%
0
CN
5
51job Inc
F:IWQ
6.7
N/A N/A
US
ASGN Inc
NYSE:ASGN
0.9
4%
0.2
US
Alight Inc
NYSE:ALIT
1.4
-24%
N/A
P/E Multiple
Earnings Growth P/E to Growth
UK
Hays PLC
LSE:HAS
Average P/E: 82 963 830.2
Negative Multiple: -257.3 		N/A N/A
JP
Outsourcing Inc
TSE:2427
746 674 240.5
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
50.4
72%
0.7
US
R
Robert Half Inc
SWB:RHJ
41.9
4%
10.9
US
Robert Half International Inc
NYSE:RHI
26.1
4%
6.8
NL
R
Randstad NV
AEX:RAND
16.4
24%
0.7
US
TriNet Group Inc
NYSE:TNET
17.1
-11%
N/A
CH
A
Adecco Group AG
SIX:ADEN
13.1
96%
0.1
CN
5
51job Inc
F:IWQ
45.9
N/A N/A
US
ASGN Inc
NYSE:ASGN
20.7
35%
0.6
US
Alight Inc
NYSE:ALIT
Negative Multiple: -11.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Hays PLC
LSE:HAS
Average EV/EBITDA: 7 664 260.2
10
86%
0.1
JP
Outsourcing Inc
TSE:2427
84 306 673.3
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
32.2
46%
0.7
US
R
Robert Half Inc
SWB:RHJ
38.3
20%
1.9
US
Robert Half International Inc
NYSE:RHI
23.1
20%
1.1
NL
R
Randstad NV
AEX:RAND
7.8
5%
1.6
US
TriNet Group Inc
NYSE:TNET
12.5
-7%
N/A
CH
A
Adecco Group AG
SIX:ADEN
6.7
13%
0.5
CN
5
51job Inc
F:IWQ
35.5
N/A N/A
US
ASGN Inc
NYSE:ASGN
11.4
14%
0.8
US
Alight Inc
NYSE:ALIT
11.7
26%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Hays PLC
LSE:HAS
Average EV/EBIT: 13 710 853.4
19.6
164%
0.1
JP
Outsourcing Inc
TSE:2427
150 819 083.2
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
40.8
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
46.7
21%
2.2
US
Robert Half International Inc
NYSE:RHI
28.2
21%
1.3
NL
R
Randstad NV
AEX:RAND
13.1
18%
0.7
US
TriNet Group Inc
NYSE:TNET
15.1
-20%
N/A
CH
A
Adecco Group AG
SIX:ADEN
9.3
21%
0.4
CN
5
51job Inc
F:IWQ
36.2
N/A N/A
US
ASGN Inc
NYSE:ASGN
15
9%
1.7
US
Alight Inc
NYSE:ALIT
80.2
-91%
N/A

See Also

Summary
HAS intrinsic value, competitors valuation, and company profile.
DCF Valuation
HAS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HAS stock valuation using valuation multiples.
Wall Street Estimates
HAS 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
HAS 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 210,800+ 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

© 2024 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.