Johnson Service Group PLC
LSE:JSG

Watchlist Manager
Johnson Service Group PLC Logo
Johnson Service Group PLC
LSE:JSG
Watchlist
Price: 139.4 GBX 2.95% Market Closed
Market Cap: 532.4m GBX
Section:
 

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 139.4 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

1.1
P/S
P/S
Price to Sales
1.1
vs History
87
vs Industry
45
Median 3Y
1.2
Median 5Y
1.3
Industry
1.2
Forward
1
More Details
15.5
P/E
P/E
Price to Earnings
15.5
vs History
65
vs Industry
30
Median 3Y
16.9
Median 5Y
16.6
Industry
17.3
Forward
11.9
More Details
4
P/OCF
P/OCF
Price to OCF
4
vs History
88
vs Industry
56
Median 3Y
4.7
Median 5Y
5.2
Industry
10.1
More Details
13.9
P/FCFE
P/FCFE
Price to FCFE
13.9
vs History
49
vs Industry
20
Median 3Y
14.8
Median 5Y
13.8
Industry
17
More Details
1.9
P/B
P/B
Price to Book Value
1.9
vs History
57
vs Industry
35
Median 3Y
1.9
Median 5Y
2
Industry
1.7
More Details
1.3
EV/S
EV/S
Enterprise Value to Sales
1.3
vs History
76
vs Industry
41
Median 3Y
1.4
Median 5Y
1.5
Industry
1.5
Forward
1.2
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
40
Median 3Y
0
Median 5Y
0
Industry
4.3
More Details
4.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
4.4
vs History
82
vs Industry
52
Median 3Y
5
Median 5Y
5.2
Industry
8.7
Forward
4
More Details
12.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
12.1
vs History
66
vs Industry
30
Median 3Y
14.3
Median 5Y
14.3
Industry
12.7
Forward
9.3
More Details
4.9
EV/OCF
EV/OCF
Enterprise Value to OCF
4.9
vs History
80
vs Industry
53
Median 3Y
5.5
Median 5Y
6
Industry
10.9
More Details
21.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
21.7
vs History
63
vs Industry
15
Median 3Y
24.3
Median 5Y
23.7
Industry
15
More Details
1.5
EV/IC
EV/IC
Enterprise Value to IC
1.5
vs History
76
vs Industry
29
Median 3Y
1.6
Median 5Y
1.6
Industry
1.2
More Details

Multiples Across Competitors

JSG Competitors Multiples
Johnson Service Group 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
Johnson Service Group PLC
LSE:JSG
563.5m GBP 1.1 15.5 4.4 12.1
US
Cintas Corp
NASDAQ:CTAS
78.7B USD 7.3 41.6 27.1 32.6
US
Copart Inc
NASDAQ:CPRT
39.2B USD 8.4 24.6 17.5 19.7
AU
Brambles Ltd
ASX:BXB
31.9B AUD 3.2 23.8 16.9 16.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.6B CAD 4.5 52.6 19.9 29.1
US
RB Global Inc
F:J1F
17.5B EUR 4.5 52.3 19.8 28.9
FR
Spie SA
PAR:SPIE
8.1B EUR 0.8 39.8 10.3 17
US
Aurora Innovation Inc
NASDAQ:AUR
8.9B USD 4 448.7 -11.1 -9.1 -8.9
FR
Elis SA
PAR:ELIS
5.7B EUR 1.2 15.3 5.4 13.7
DK
Iss A/S
CSE:ISS
39.8B DKK 0.5 14.6 7.6 10.4
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.6 12.7 15.9
P/S Multiple
Revenue Growth P/S to Growth
UK
Johnson Service Group PLC
LSE:JSG
Average P/S: 407.5
1.1
5%
0.2
US
Cintas Corp
NASDAQ:CTAS
7.3
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.4
6%
1.4
AU
Brambles Ltd
ASX:BXB
3.2
6%
0.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.5
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
4 448.7
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
15.5
19%
0.8
US
Cintas Corp
NASDAQ:CTAS
41.6
11%
3.8
US
Copart Inc
NASDAQ:CPRT
24.6
6%
4.1
AU
Brambles Ltd
ASX:BXB
23.8
10%
2.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
52.6
35%
1.5
US
RB Global Inc
F:J1F
52.3
35%
1.5
FR
Spie SA
PAR:SPIE
39.8
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.1 N/A N/A
FR
Elis SA
PAR:ELIS
15.3
15%
1
DK
Iss A/S
CSE:ISS
14.6
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%
0.5
US
Cintas Corp
NASDAQ:CTAS
27.1
10%
2.7
US
Copart Inc
NASDAQ:CPRT
17.5
7%
2.5
AU
Brambles Ltd
ASX:BXB
16.9
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
19.9
11%
1.8
US
RB Global Inc
F:J1F
19.8
11%
1.8
FR
Spie SA
PAR:SPIE
10.3
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.1 N/A N/A
FR
Elis SA
PAR:ELIS
5.4
6%
0.9
DK
Iss A/S
CSE:ISS
7.6
6%
1.3
US
I
IAA Inc
F:3NI
12.7
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
12.1
16%
0.8
US
Cintas Corp
NASDAQ:CTAS
32.6
11%
3
US
Copart Inc
NASDAQ:CPRT
19.7
7%
2.8
AU
Brambles Ltd
ASX:BXB
16.9
9%
1.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.1
9%
3.2
US
RB Global Inc
F:J1F
28.9
9%
3.2
FR
Spie SA
PAR:SPIE
17
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.9 N/A N/A
FR
Elis SA
PAR:ELIS
13.7
10%
1.4
DK
Iss A/S
CSE:ISS
10.4
7%
1.5
US
I
IAA Inc
F:3NI
15.9
N/A N/A

See Also

Summary
JSG intrinsic value, competitors valuation, and company profile.
DCF Valuation
JSG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
JSG stock valuation using valuation multiples.
Wall Street Estimates
JSG 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
JSG 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 309,900+ value investors using Alpha Spread
Create 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

© 2026 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.