Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 39.2x - 43.4x | 41.3x |
| Selected Fwd P/E Multiple | 17.4x - 19.3x | 18.3x |
| Fair Value | $71.70 - $79.24 | $75.47 |
| Upside | -38.5% - -32.1% | -35.3% |
| Benchmarks | - | Full Ticker |
| Tetra Tech, Inc. | - | NasdaqGS:TTEK |
| CRA International, Inc. | - | NasdaqGS:CRAI |
| Heidrick & Struggles International, Inc. | - | NasdaqGS:HSII |
| Korn Ferry | - | NYSE:KFY |
| Leidos Holdings, Inc. | - | NYSE:LDOS |
| VSE Corporation | - | NasdaqGS:VSEC |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| TTEK | CRAI | HSII | KFY | LDOS | VSEC | |||
| NasdaqGS:TTEK | NasdaqGS:CRAI | NasdaqGS:HSII | NYSE:KFY | NYSE:LDOS | NasdaqGS:VSEC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 16.0% | 17.6% | -28.5% | 10.3% | 13.5% | -0.3% | ||
| 3Y CAGR | 12.7% | 3.9% | -50.6% | 14.1% | 18.5% | NM- | ||
| Latest Twelve Months | 11.9% | 21.3% | -84.0% | 64.0% | 530.2% | -15.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.9% | 6.3% | 3.6% | 7.7% | 4.7% | 2.2% | ||
| Prior Fiscal Year | 7.3% | 6.1% | 5.3% | 7.2% | 1.3% | 5.0% | ||
| Latest Fiscal Year | 7.7% | 6.8% | 0.8% | 6.0% | 7.5% | 3.4% | ||
| Latest Twelve Months | 5.8% | 6.8% | 0.8% | 9.0% | 7.5% | 3.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 14.2x | 15.3x | 4.5x | 9.1x | 10.3x | 21.7x | ||
| Price / LTM Sales | 1.7x | 1.7x | 0.8x | 1.3x | 1.0x | 2.2x | ||
| LTM P/E Ratio | 30.1x | 25.3x | 101.7x | 14.4x | 13.7x | 65.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 13.7x | 25.3x | 101.7x | |||||
| Historical LTM P/E Ratio | -358.0x | 26.6x | 99.6x | |||||
| Selected P/E Multiple | 39.2x | 41.3x | 43.4x | |||||
| (x) LTM Net Income | 36 | 36 | 36 | |||||
| (=) Equity Value | 1,432 | 1,508 | 1,583 | |||||
| (/) Shares Outstanding | 20.6 | 20.6 | 20.6 | |||||
| Implied Value Range | 69.52 | 73.18 | 76.84 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 69.52 | 73.18 | 76.84 | 116.63 | ||||
| Upside / (Downside) | -40.4% | -37.3% | -34.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TTEK | CRAI | HSII | KFY | LDOS | VSEC | |
| Value of Common Equity | 7,813 | 1,178 | 887 | 3,516 | 17,188 | 2,403 | |
| (/) Shares Outstanding | 268.0 | 6.8 | 20.4 | 51.6 | 128.2 | 20.6 | |
| Implied Stock Price | 29.15 | 173.40 | 43.48 | 68.08 | 134.06 | 116.63 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 29.15 | 173.40 | 43.48 | 68.08 | 134.06 | 116.63 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |