Johnson Service Group PLC
LSE:JSG

Watchlist Manager
Johnson Service Group PLC Logo
Johnson Service Group PLC
LSE:JSG
Watchlist
Price: 135.8 GBX -1.59% Market Closed
Market Cap: 562.9m GBX
Have any thoughts about
Johnson Service Group PLC?
Write Note
Section:
 

Relative Value

The Relative Value of one JSG stock under the Base Case scenario is 220.75 GBX. Compared to the current market price of 135.8 GBX, Johnson Service Group PLC is Undervalued by 38%.

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
220.75 GBX
Undervaluation 38%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.1
P/S
P/S
Price to Sales
1.1
vs History
85
vs Industry
37
Median 3Y
1.3
Median 5Y
1.4
Industry
1.2
Forward
1.1
More Details
18.1
P/E
P/E
Price to Earnings
18.1
vs History
47
vs Industry
19
Median 3Y
18.8
Median 5Y
18.7
Industry
16.1
Forward
13.3
More Details
4.4
P/OCF
P/OCF
Price to OCF
4.4
vs History
82
vs Industry
50
Median 3Y
5.2
Median 5Y
5.6
Industry
9.6
More Details
12.4
P/FCFE
P/FCFE
Price to FCFE
12.4
vs History
50
vs Industry
35
Median 3Y
14.5
Median 5Y
13.2
Industry
15.9
More Details
1.9
P/B
P/B
Price to Book Value
1.9
vs History
58
vs Industry
25
Median 3Y
2
Median 5Y
2.1
Industry
1.6
More Details
1.4
EV/S
EV/S
Enterprise Value to Sales
1.4
vs History
76
vs Industry
36
Median 3Y
1.5
Median 5Y
1.6
Industry
1.4
Forward
1.3
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
4.2
More Details
4.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
4.7
vs History
74
vs Industry
46
Median 3Y
5.3
Median 5Y
5.5
Industry
8.5
Forward
4.3
More Details
13.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
13.5
vs History
68
vs Industry
22
Median 3Y
15.5
Median 5Y
15.4
Industry
11.8
Forward
10.5
More Details
5.2
EV/OCF
EV/OCF
Enterprise Value to OCF
5.2
vs History
77
vs Industry
46
Median 3Y
6
Median 5Y
6
Industry
10.1
More Details
35.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
35.7
vs History
17
vs Industry
15
Median 3Y
24.2
Median 5Y
23.8
Industry
13.8
More Details
1.6
EV/IC
EV/IC
Enterprise Value to IC
1.6
vs History
58
vs Industry
22
Median 3Y
1.6
Median 5Y
1.7
Industry
1.1
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
562.9m GBP 1.1 18.1 4.7 13.5
US
Cintas Corp
NASDAQ:CTAS
75.4B USD 6.2 37.2 25.1 29.4
US
Copart Inc
NASDAQ:CPRT
55.8B USD 12.8 40.2 29.2 32.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
24B CAD 4 49 15.7 24.6
AU
Brambles Ltd
ASX:BXB
26.8B AUD 2.6 21.5 15.1 15.1
US
Aurora Innovation Inc
NASDAQ:AUR
11.9B USD 0 -14.8 -13.2 -12.8
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
630.6B INR 14.4 53.1 40.4 42
FR
Spie SA
PAR:SPIE
4.9B EUR 0.5 22.1 8 13.5
US
IAA Inc
F:3NI
4.9B EUR 2.4 17.6 11.5 14.5
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/E Multiple
Earnings Growth P/E to Growth
UK
Johnson Service Group PLC
LSE:JSG
Average P/E: 32.1
18.1
111%
0.2
US
Cintas Corp
NASDAQ:CTAS
37.2
36%
1
US
Copart Inc
NASDAQ:CPRT
40.2
46%
0.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
49
342%
0.1
AU
Brambles Ltd
ASX:BXB
21.5
36%
0.6
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -14.8 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
53.1
63%
0.8
FR
Spie SA
PAR:SPIE
22.1
117%
0.2
US
I
IAA Inc
F:3NI
17.6
N/A N/A
UK
HomeServe PLC
LSE:HSV
29.9
81%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Johnson Service Group PLC
LSE:JSG
Average EV/EBITDA: 18.2
4.7
42%
0.1
US
Cintas Corp
NASDAQ:CTAS
25.1
31%
0.8
US
Copart Inc
NASDAQ:CPRT
29.2
45%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
15.7
38%
0.4
AU
Brambles Ltd
ASX:BXB
15.1
114%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -13.2 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
40.4
50%
0.8
FR
Spie SA
PAR:SPIE
8
42%
0.2
US
I
IAA Inc
F:3NI
11.5
N/A N/A
UK
HomeServe PLC
LSE:HSV
13.7
35%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Johnson Service Group PLC
LSE:JSG
Average EV/EBIT: 23
13.5
84%
0.2
US
Cintas Corp
NASDAQ:CTAS
29.4
33%
0.9
US
Copart Inc
NASDAQ:CPRT
32.9
46%
0.7
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
24.6
44%
0.6
AU
Brambles Ltd
ASX:BXB
15.1
27%
0.6
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -12.8 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
42
50%
0.8
FR
Spie SA
PAR:SPIE
13.5
59%
0.2
US
I
IAA Inc
F:3NI
14.5
N/A N/A
UK
HomeServe PLC
LSE:HSV
21.1
59%
0.4

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 210,400+ 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.