TriNet Group Inc
SWB:TN3

Watchlist Manager
TriNet Group Inc Logo
TriNet Group Inc
SWB:TN3
Watchlist
Price: 64.5 EUR -2.27%
Market Cap: 3.3B EUR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one TN3 stock under the Base Case scenario is 60.86 EUR. Compared to the current market price of 64.5 EUR, TriNet Group Inc is Overvalued by 6%.

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.

TN3 Relative Value
Base Case
60.86 EUR
Overvaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.8
P/S
P/S
Price to Sales
0.8
vs History
95
vs Industry
60
Median 3Y
1
Median 5Y
1.1
Industry
1.2
Forward
0.8
More Details
22.3
P/E
P/E
Price to Earnings
22.3
vs History
7
vs Industry
27
Median 3Y
15.9
Median 5Y
16.3
Industry
18.1
Forward
19
More Details
13.8
P/OCF
P/OCF
Price to OCF
13.8
vs History
25
vs Industry
34
Median 3Y
13.1
Median 5Y
11.1
Industry
12.1
More Details
84.1
P/FCFE
P/FCFE
Price to FCFE
84.1
vs History
4
vs Industry
6
Median 3Y
10.8
Median 5Y
10.6
Industry
16.1
More Details
55.9
P/B
P/B
Price to Book Value
55.9
vs History
14
vs Industry
0
Median 3Y
32.2
Median 5Y
7.6
Industry
2.2
More Details
0.9
EV/S
EV/S
Enterprise Value to Sales
0.9
vs History
88
vs Industry
54
Median 3Y
1.1
Median 5Y
1.1
Industry
1.3
Forward
0.9
More Details
4.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.7
vs History
80
vs Industry
30
Median 3Y
5.5
Median 5Y
5.5
Industry
3
More Details
12.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
12.3
vs History
23
vs Industry
27
Median 3Y
11.4
Median 5Y
11.1
Industry
9.7
Forward
11
More Details
15.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
15.5
vs History
12
vs Industry
29
Median 3Y
13.2
Median 5Y
13.1
Industry
12.6
Forward
16.1
More Details
16.1
EV/OCF
EV/OCF
Enterprise Value to OCF
16.1
vs History
22
vs Industry
25
Median 3Y
14
Median 5Y
11.6
Industry
11.5
More Details
22.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
22.3
vs History
22
vs Industry
19
Median 3Y
16.7
Median 5Y
13.2
Industry
13.5
More Details
1.2
EV/IC
EV/IC
Enterprise Value to IC
1.2
vs History
95
vs Industry
55
Median 3Y
1.8
Median 5Y
2
Industry
1.6
More Details

Multiples Across Competitors

TN3 Competitors Multiples
TriNet Group Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
TriNet Group Inc
SWB:TN3
3.9B EUR 0.8 22.3 12.3 15.5
JP
Recruit Holdings Co Ltd
TSE:6098
11.5T JPY 3.2 30.6 18.7 23.2
US
Robert Half Inc
SWB:RHJ
6.9B EUR 1.3 29.9 23.7 28.9
NL
Randstad NV
AEX:RAND
6B EUR 0.2 51.2 7.4 13.8
US
Robert Half International Inc
NYSE:RHI
5.3B USD 0.9 20.9 16 19.6
CN
51job Inc
F:IWQ
3.9B EUR 7.1 48.7 38.7 39.5
CH
Adecco Group AG
SIX:ADEN
3.7B CHF 0.2 13 7.5 10.7
JP
Persol Holdings Co Ltd
TSE:2181
527.2B JPY 0.4 14.7 5.3 8.3
US
Korn Ferry
NYSE:KFY
3.3B USD 1.2 13.6 6.9 8.6
US
Insperity Inc
NYSE:NSP
3.1B USD 0.5 34.3 15.1 20.8
US
Alight Inc
NYSE:ALIT
2.9B USD 1.2 -18.4 10.2 83.5
P/E Multiple
Earnings Growth PEG
US
TriNet Group Inc
SWB:TN3
Average P/E: 27.9
22.3
20%
1.1
JP
Recruit Holdings Co Ltd
TSE:6098
30.6
17%
1.8
US
R
Robert Half Inc
SWB:RHJ
29.9
27%
1.1
NL
R
Randstad NV
AEX:RAND
51.2
87%
0.6
US
Robert Half International Inc
NYSE:RHI
20.9
27%
0.8
CN
5
51job Inc
F:IWQ
48.7
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
13
24%
0.5
JP
P
Persol Holdings Co Ltd
TSE:2181
14.7
18%
0.8
US
Korn Ferry
NYSE:KFY
13.6
24%
0.6
US
Insperity Inc
NYSE:NSP
34.3
24%
1.4
US
Alight Inc
NYSE:ALIT
Negative Multiple: -18.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
TriNet Group Inc
SWB:TN3
Average EV/EBITDA: 14.7
12.3
11%
1.1
JP
Recruit Holdings Co Ltd
TSE:6098
18.7
12%
1.6
US
R
Robert Half Inc
SWB:RHJ
23.7
37%
0.6
NL
R
Randstad NV
AEX:RAND
7.4
9%
0.8
US
Robert Half International Inc
NYSE:RHI
16
37%
0.4
CN
5
51job Inc
F:IWQ
38.7
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
7.5
11%
0.7
JP
P
Persol Holdings Co Ltd
TSE:2181
5.3
8%
0.7
US
Korn Ferry
NYSE:KFY
6.9
13%
0.5
US
Insperity Inc
NYSE:NSP
15.1
29%
0.5
US
Alight Inc
NYSE:ALIT
10.2
18%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
TriNet Group Inc
SWB:TN3
Average EV/EBIT: 24.8
15.5
11%
1.4
JP
Recruit Holdings Co Ltd
TSE:6098
23.2
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
28.9
42%
0.7
NL
R
Randstad NV
AEX:RAND
13.8
21%
0.7
US
Robert Half International Inc
NYSE:RHI
19.6
42%
0.5
CN
5
51job Inc
F:IWQ
39.5
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
10.7
15%
0.7
JP
P
Persol Holdings Co Ltd
TSE:2181
8.3
N/A N/A
US
Korn Ferry
NYSE:KFY
8.6
16%
0.5
US
Insperity Inc
NYSE:NSP
20.8
36%
0.6
US
Alight Inc
NYSE:ALIT
83.5
36%
2.3

See Also

Summary
TN3 intrinsic value, competitors valuation, and company profile.
DCF Valuation
TN3 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TN3 stock valuation using valuation multiples.
Wall Street Estimates
TN3 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
TN3 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 245,400+ 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

© 2025 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.