Johnson Service Group PLC
LSE:JSG

Watchlist Manager
Johnson Service Group PLC Logo
Johnson Service Group PLC
LSE:JSG
Watchlist
Price: 141 GBX 1.15% Market Closed
Market Cap: 538.5m GBX

Relative Value

The Relative Value of one JSG stock under the Base Case scenario is 259.23 GBX. Compared to the current market price of 141 GBX, Johnson Service Group PLC is Undervalued by 46%.

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.

JSG Relative Value
Base Case
259.23 GBX
Undervaluation 46%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
45
Median 3Y
1.2
Median 5Y
1.3
Industry
1.2
Forward
1
vs History
61
vs Industry
30
Median 3Y
16.9
Median 5Y
16.6
Industry
17.3
Forward
12
vs History
84
vs Industry
56
Median 3Y
4.7
Median 5Y
5.2
Industry
10.1
vs History
46
vs Industry
20
Median 3Y
14.8
Median 5Y
14
Industry
17
vs History
55
vs Industry
35
Median 3Y
1.9
Median 5Y
2
Industry
1.7
vs History
73
vs Industry
41
Median 3Y
1.4
Median 5Y
1.5
Industry
1.5
Forward
1.3
vs History
vs Industry
40
Median 3Y
0
Median 5Y
0
Industry
4.3
vs History
79
vs Industry
52
Median 3Y
5
Median 5Y
5.2
Industry
8.7
Forward
4
vs History
65
vs Industry
30
Median 3Y
14.3
Median 5Y
14.3
Industry
12.7
Forward
9.3
vs History
79
vs Industry
53
Median 3Y
5.5
Median 5Y
6
Industry
10.9
vs History
60
vs Industry
15
Median 3Y
24.3
Median 5Y
23.7
Industry
15
vs History
71
vs Industry
29
Median 3Y
1.6
Median 5Y
1.6
Industry
1.2

Multiples Across Competitors

JSG Competitors Multiples
Johnson Service 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
Johnson Service Group PLC
LSE:JSG
569.9m GBP 1.1 15.7 4.4 12.2
US
Cintas Corp
NASDAQ:CTAS
78B USD 7.2 41 26.9 32.3
US
Copart Inc
NASDAQ:CPRT
39.4B USD 8.5 24.9 17.6 19.8
AU
Brambles Ltd
ASX:BXB
32B AUD 3.2 23.9 17 17
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.8B CAD 4.6 53.4 20.1 29.3
US
RB Global Inc
F:J1F
17.6B EUR 4.5 52.4 19.8 29
FR
Spie SA
PAR:SPIE
7.9B EUR 0.8 38.9 10.1 16.7
US
Aurora Innovation Inc
NASDAQ:AUR
8.9B USD 4 569.3 -11.4 -9.1 -8.9
FR
Elis SA
PAR:ELIS
5.6B EUR 1.2 15.2 5.3 13.6
DK
Iss A/S
CSE:ISS
40.1B DKK 0.5 14.8 7.6 10.5
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.6 12.6 15.9
P/S Multiple
Revenue Growth P/S to Growth
UK
Johnson Service Group PLC
LSE:JSG
Average P/S: 418.5
1.1
5%
0.2
US
Cintas Corp
NASDAQ:CTAS
7.2
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.5
6%
1.4
AU
Brambles Ltd
ASX:BXB
3.2
6%
0.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.6
5%
0.9
US
RB Global Inc
F:J1F
4.5
5%
0.9
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
4 569.3
N/A N/A
FR
Elis SA
PAR:ELIS
1.2
5%
0.2
DK
Iss A/S
CSE:ISS
0.5
4%
0.1
US
I
IAA Inc
F:3NI
2.7
N/A N/A
P/E Multiple
Earnings Growth PEG
UK
Johnson Service Group PLC
LSE:JSG
Average P/E: 30
15.7
19%
0.8
US
Cintas Corp
NASDAQ:CTAS
41
11%
3.7
US
Copart Inc
NASDAQ:CPRT
24.9
6%
4.2
AU
Brambles Ltd
ASX:BXB
23.9
10%
2.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
53.4
35%
1.5
US
RB Global Inc
F:J1F
52.4
35%
1.5
FR
Spie SA
PAR:SPIE
38.9
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.4 N/A N/A
FR
Elis SA
PAR:ELIS
15.2
15%
1
DK
Iss A/S
CSE:ISS
14.8
13%
1.1
US
I
IAA Inc
F:3NI
19.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Johnson Service Group PLC
LSE:JSG
Average EV/EBITDA: 14.2
4.4
8%
0.6
US
Cintas Corp
NASDAQ:CTAS
26.9
10%
2.7
US
Copart Inc
NASDAQ:CPRT
17.6
7%
2.5
AU
Brambles Ltd
ASX:BXB
17
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
20.1
11%
1.8
US
RB Global Inc
F:J1F
19.8
11%
1.8
FR
Spie SA
PAR:SPIE
10.1
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.1 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
DK
Iss A/S
CSE:ISS
7.6
6%
1.3
US
I
IAA Inc
F:3NI
12.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Johnson Service Group PLC
LSE:JSG
Average EV/EBIT: 19.6
12.2
16%
0.8
US
Cintas Corp
NASDAQ:CTAS
32.3
11%
2.9
US
Copart Inc
NASDAQ:CPRT
19.8
7%
2.8
AU
Brambles Ltd
ASX:BXB
17
9%
1.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.3
9%
3.3
US
RB Global Inc
F:J1F
29
9%
3.2
FR
Spie SA
PAR:SPIE
16.7
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.9 N/A N/A
FR
Elis SA
PAR:ELIS
13.6
10%
1.4
DK
Iss A/S
CSE:ISS
10.5
7%
1.5
US
I
IAA Inc
F:3NI
15.9
N/A N/A