Wise Group AB
STO:WISE

Watchlist Manager
Wise Group AB Logo
Wise Group AB
STO:WISE
Watchlist
Price: 16.95 SEK -5.57% Market Closed
Market Cap: 125.3m SEK

Relative Value

The Relative Value of one WISE stock under the Base Case scenario is hidden SEK. Compared to the current market price of 16.95 SEK, Wise Group AB is hidden .

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.

WISE Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
84
Median 3Y
0.2
Median 5Y
0.2
Industry
1.3
vs History
vs Industry
61
Median 3Y
-6.7
Median 5Y
-6
Industry
18.7
vs History
6
vs Industry
9
Median 3Y
7.8
Median 5Y
5.7
Industry
12.5
vs History
7
vs Industry
11
Median 3Y
8.3
Median 5Y
5.9
Industry
17
vs History
57
vs Industry
47
Median 3Y
2.1
Median 5Y
2
Industry
2.3
vs History
55
vs Industry
82
Median 3Y
0.2
Median 5Y
0.2
Industry
1.3
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.1
vs History
vs Industry
13
Median 3Y
-5.3
Median 5Y
3.7
Industry
9.8
vs History
vs Industry
64
Median 3Y
-6.8
Median 5Y
3.7
Industry
12.9
vs History
6
vs Industry
7
Median 3Y
6.7
Median 5Y
5.3
Industry
11.8
vs History
1
vs Industry
9
Median 3Y
5.5
Median 5Y
5.3
Industry
13.9
vs History
63
vs Industry
70
Median 3Y
0.8
Median 5Y
0.7
Industry
1.7

Multiples Across Competitors

WISE Competitors Multiples
Wise Group AB Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Wise Group AB
STO:WISE
125.3m SEK 0.2 -6.5 -7.8 -7.8
JP
Recruit Holdings Co Ltd
TSE:6098
11.3T JPY 3.2 30 18.3 22.7
US
Robert Half Inc
SWB:RHJ
6.4B EUR 1.3 35.6 23.1 28.3
NL
Randstad NV
AEX:RAND
6.2B EUR 0.3 49.3 8.9 19
US
Robert Half International Inc
NYSE:RHI
4.5B USD 0.8 21.9 13.5 16.5
CN
51job Inc
F:IWQ
3.9B EUR 7.3 50.1 40.4 41.1
CH
Adecco Group AG
SIX:ADEN
3.6B CHF 0.2 12.7 7.4 10.5
US
TriNet Group Inc
NYSE:TNET
3.8B USD 0.8 22.1 10.8 13.2
JP
Persol Holdings Co Ltd
TSE:2181
555.3B JPY 0.4 15.5 5.6 8.8
US
Korn Ferry
NYSE:KFY
3.2B USD 1.2 13.1 6.7 8.2
US
Insperity Inc
NYSE:NSP
2.9B USD 0.4 32.3 14 19.3
P/E Multiple
Earnings Growth PEG
SE
Wise Group AB
STO:WISE
Average P/E: 28.3
Negative Multiple: -6.5
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
30
17%
1.8
US
R
Robert Half Inc
SWB:RHJ
35.6
26%
1.4
NL
R
Randstad NV
AEX:RAND
49.3
87%
0.6
US
Robert Half International Inc
NYSE:RHI
21.9
26%
0.8
CN
5
51job Inc
F:IWQ
50.1
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
12.7
24%
0.5
US
TriNet Group Inc
NYSE:TNET
22.1
18%
1.2
JP
P
Persol Holdings Co Ltd
TSE:2181
15.5
18%
0.9
US
Korn Ferry
NYSE:KFY
13.1
24%
0.5
US
Insperity Inc
NYSE:NSP
32.3
24%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Wise Group AB
STO:WISE
Average EV/EBITDA: 14.9
Negative Multiple: -7.8
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
18.3
12%
1.5
US
R
Robert Half Inc
SWB:RHJ
23.1
37%
0.6
NL
R
Randstad NV
AEX:RAND
8.9
10%
0.9
US
Robert Half International Inc
NYSE:RHI
13.5
37%
0.4
CN
5
51job Inc
F:IWQ
40.4
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
7.4
11%
0.7
US
TriNet Group Inc
NYSE:TNET
10.8
6%
1.8
JP
P
Persol Holdings Co Ltd
TSE:2181
5.6
7%
0.8
US
Korn Ferry
NYSE:KFY
6.7
13%
0.5
US
Insperity Inc
NYSE:NSP
14
29%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Wise Group AB
STO:WISE
Average EV/EBIT: 18.8
Negative Multiple: -7.8
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
22.7
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
28.3
42%
0.7
NL
R
Randstad NV
AEX:RAND
19
21%
0.9
US
Robert Half International Inc
NYSE:RHI
16.5
42%
0.4
CN
5
51job Inc
F:IWQ
41.1
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
10.5
15%
0.7
US
TriNet Group Inc
NYSE:TNET
13.2
5%
2.6
JP
P
Persol Holdings Co Ltd
TSE:2181
8.8
N/A N/A
US
Korn Ferry
NYSE:KFY
8.2
16%
0.5
US
Insperity Inc
NYSE:NSP
19.3
36%
0.5