Heidrick & Struggles International Inc
NASDAQ:HSII

Watchlist Manager
Heidrick & Struggles International Inc Logo
Heidrick & Struggles International Inc
NASDAQ:HSII
Watchlist
Price: 43.72 USD 0.02%
Market Cap: 892.3m USD
Have any thoughts about
Heidrick & Struggles International Inc?
Write Note

Relative Value

The Relative Value of one HSII stock under the Base Case scenario is 37.55 USD. Compared to the current market price of 43.72 USD, Heidrick & Struggles International Inc is Overvalued by 14%.

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.

HSII Relative Value
Base Case
37.55 USD
Overvaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
68
Median 3Y
0.6
Median 5Y
0.6
Industry
1.3
Forward
0.8
vs History
9
vs Industry
51
Median 3Y
10.1
Median 5Y
9.4
Industry
19
Forward
16
vs History
25
vs Industry
60
Median 3Y
5.1
Median 5Y
5.8
Industry
13.4
vs History
14
vs Industry
55
Median 3Y
4.6
Median 5Y
4.6
Industry
18.3
vs History
25
vs Industry
62
Median 3Y
1.5
Median 5Y
1.6
Industry
2.4
vs History
15
vs Industry
74
Median 3Y
0.3
Median 5Y
0.3
Industry
1.3
Forward
0.4
vs History
12
vs Industry
85
Median 3Y
0.3
Median 5Y
0.4
Industry
3.3
vs History
3
vs Industry
62
Median 3Y
2.8
Median 5Y
3
Industry
10.4
Forward
4.3
vs History
6
vs Industry
58
Median 3Y
3.1
Median 5Y
3.7
Industry
12.7
Forward
8
vs History
25
vs Industry
63
Median 3Y
2.6
Median 5Y
3.3
Industry
12.6
vs History
20
vs Industry
55
Median 3Y
2
Median 5Y
3.4
Industry
14.7
vs History
15
vs Industry
77
Median 3Y
0.5
Median 5Y
0.5
Industry
1.7

Multiples Across Competitors

HSII Competitors Multiples
Heidrick & Struggles International Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Heidrick & Struggles International Inc
NASDAQ:HSII
892.3m USD 0.8 23.1 5.1 6.3
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 32.6 41.2
US
Robert Half Inc
SWB:RHJ
11.5B EUR 2 42 38.4 46.8
US
Robert Half International Inc
NYSE:RHI
7.4B USD 1.3 26.1 23.1 28.2
NL
Randstad NV
AEX:RAND
6.9B EUR 0.3 16.1 7.7 12.9
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 6.8 9.3
CN
51job Inc
F:IWQ
3.9B EUR 6.7 46.1 35.7 36.4
US
ASGN Inc
NYSE:ASGN
3.8B USD 0.9 20.7 11.3 14.9
US
Alight Inc
NYSE:ALIT
3.7B USD 1.4 -11.5 11.7 80.4
P/E Multiple
Earnings Growth P/E to Growth
US
Heidrick & Struggles International Inc
NASDAQ:HSII
Average P/E: 74 667 449.6
23.1
30%
0.8
JP
Outsourcing Inc
TSE:2427
746 674 240.5
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
51
72%
0.7
US
R
Robert Half Inc
SWB:RHJ
42
4%
11
US
Robert Half International Inc
NYSE:RHI
26.1
4%
6.8
NL
R
Randstad NV
AEX:RAND
16.1
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
46.1
N/A N/A
US
ASGN Inc
NYSE:ASGN
20.7
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
US
Heidrick & Struggles International Inc
NASDAQ:HSII
Average EV/EBITDA: 7 664 259.8
5.1
23%
0.2
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
23.1
20%
1.1
NL
R
Randstad NV
AEX:RAND
7.7
5%
1.6
US
TriNet Group Inc
NYSE:TNET
12.4
-7%
N/A
CH
A
Adecco Group AG
SIX:ADEN
6.8
13%
0.5
CN
5
51job Inc
F:IWQ
35.7
N/A N/A
US
ASGN Inc
NYSE:ASGN
11.3
14%
0.8
US
Alight Inc
NYSE:ALIT
11.7
26%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Heidrick & Struggles International Inc
NASDAQ:HSII
Average EV/EBIT: 13 710 852.3
6.3
12%
0.5
JP
Outsourcing Inc
TSE:2427
150 819 083.2
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
41.2
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
46.8
21%
2.2
US
Robert Half International Inc
NYSE:RHI
28.2
21%
1.3
NL
R
Randstad NV
AEX:RAND
12.9
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
36.4
N/A N/A
US
ASGN Inc
NYSE:ASGN
14.9
9%
1.7
US
Alight Inc
NYSE:ALIT
80.4
-91%
N/A

See Also

Discover More
Back to Top