Impellam Group PLC
LSE:IPEL

Watchlist Manager
Impellam Group PLC Logo
Impellam Group PLC
LSE:IPEL
Watchlist
Price: 875 GBX Market Closed
Market Cap: 389.3m GBX
Have any thoughts about
Impellam Group PLC?
Write Note

Relative Value

The Relative Value of one IPEL stock under the Base Case scenario is 894.79 GBX. Compared to the current market price of 875 GBX, Impellam Group PLC is Undervalued by 2%.

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.

IPEL Relative Value
Base Case
894.79 GBX
Undervaluation 2%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
87
Median 3Y
0.1
Median 5Y
0.1
Industry
1.3
vs History
0
vs Industry
7
Median 3Y
19.1
Median 5Y
16.2
Industry
19
vs History
14
vs Industry
63
Median 3Y
5.6
Median 5Y
4
Industry
13.4
vs History
vs Industry
53
Median 3Y
-7.2
Median 5Y
-6.1
Industry
18.3
vs History
0
vs Industry
41
Median 3Y
1.2
Median 5Y
0.7
Industry
2.4
vs History
0
vs Industry
87
Median 3Y
0.1
Median 5Y
0.1
Industry
1.3
vs History
0
vs Industry
53
Median 3Y
1.3
Median 5Y
1
Industry
3.3
vs History
0
vs Industry
39
Median 3Y
6.2
Median 5Y
5.3
Industry
10.4
vs History
0
vs Industry
14
Median 3Y
13.1
Median 5Y
11.2
Industry
12.7
vs History
12
vs Industry
61
Median 3Y
4.7
Median 5Y
3.6
Industry
12.6
vs History
14
vs Industry
53
Median 3Y
5.4
Median 5Y
4.4
Industry
14.7
vs History
0
vs Industry
26
Median 3Y
0.9
Median 5Y
0.6
Industry
1.7

Multiples Across Competitors

IPEL Competitors Multiples
Impellam Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Impellam Group PLC
LSE:IPEL
393.3m GBP 0.2 67.8 10.6 26.9
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
18.5T JPY 5.3 51.1 32.6 41.3
US
Robert Half Inc
SWB:RHJ
11.5B EUR 2 42 38.4 46.8
US
Robert Half International Inc
NYSE:RHI
7.5B USD 1.3 26.2 23.2 28.4
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 12.4 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 46 35.7 36.3
US
ASGN Inc
NYSE:ASGN
3.8B USD 0.9 20.9 11.5 15.1
US
Alight Inc
NYSE:ALIT
3.8B USD 1.4 -11.5 11.8 80.8
P/S Multiple
Revenue Growth P/S to Growth
UK
Impellam Group PLC
LSE:IPEL
Average P/S: 467 437.9
0.2
N/A N/A
JP
Outsourcing Inc
TSE:2427
5 141 797.4
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
5.3
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
Impellam Group PLC
LSE:IPEL
Average P/E: 74 667 454.1
67.8
N/A N/A
JP
Outsourcing Inc
TSE:2427
746 674 240.5
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
51.1
72%
0.7
US
R
Robert Half Inc
SWB:RHJ
42
4%
10.9
US
Robert Half International Inc
NYSE:RHI
26.2
4%
6.8
NL
R
Randstad NV
AEX:RAND
16.4
24%
0.7
US
TriNet Group Inc
NYSE:TNET
17
-11%
N/A
CH
A
Adecco Group AG
SIX:ADEN
13.1
96%
0.1
CN
5
51job Inc
F:IWQ
46
N/A N/A
US
ASGN Inc
NYSE:ASGN
20.9
35%
0.6
US
Alight Inc
NYSE:ALIT
Negative Multiple: -11.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Impellam Group PLC
LSE:IPEL
Average EV/EBITDA: 7 664 260.4
10.6
N/A N/A
JP
Outsourcing Inc
TSE:2427
84 306 673.3
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
32.6
46%
0.7
US
R
Robert Half Inc
SWB:RHJ
38.4
20%
1.9
US
Robert Half International Inc
NYSE:RHI
23.2
20%
1.1
NL
R
Randstad NV
AEX:RAND
7.8
5%
1.6
US
TriNet Group Inc
NYSE:TNET
12.4
-7%
N/A
CH
A
Adecco Group AG
SIX:ADEN
6.7
13%
0.5
CN
5
51job Inc
F:IWQ
35.7
N/A N/A
US
ASGN Inc
NYSE:ASGN
11.5
14%
0.8
US
Alight Inc
NYSE:ALIT
11.8
26%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Impellam Group PLC
LSE:IPEL
Average EV/EBIT: 13 710 854.2
26.9
N/A N/A
JP
Outsourcing Inc
TSE:2427
150 819 083.2
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
41.3
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
46.8
21%
2.2
US
Robert Half International Inc
NYSE:RHI
28.4
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
36.3
N/A N/A
US
ASGN Inc
NYSE:ASGN
15.1
9%
1.8
US
Alight Inc
NYSE:ALIT
80.8
-91%
N/A

See Also

Discover More
Back to Top