HSII Valuation

Heidrick & Struggles International Inc

Add to Watchlist

Advanced Chart

48.040

+0.37(0.776%)1D

Overview
Forecast
Valuation
Earnings

HSII Relative Valuation

HSII's fair value is calculated using relative valuation, based on historical P/E and P/S ranges and their premiums/discounts relative to a competitor average, adjusted by weights. If the market price exceeds this fair value range, HSII is overvalued; if below, it's undervalued.

Historical Valuation

Heidrick & Struggles International Inc (HSII) is now in the Fair zone, suggesting that its current forward PE ratio of 15.22 is considered Fairly compared with the five-year average of 11.87. The fair price of Heidrick & Struggles International Inc (HSII) is between 45.19 to 57.24 according to relative valuation methord.

Relative Value

Fair Zone

45.19-57.24

Current Price：48.04

Fair

15.22

Trailing

Forward

5.75

EV/EBITDA

Heidrick & Struggles International Inc. (HSII) has a current EV/EBITDA of 5.75. The 5-year average EV/EBITDA is 4.03. The thresholds are as follows: Strongly Undervalued below 0.90, Undervalued between 0.90 and 2.47, Fairly Valued between 5.60 and 2.47, Overvalued between 5.60 and 7.16, and Strongly Overvalued above 7.16. The current Forward EV/EBITDA of 5.75 falls within the Overvalued range.

8.17

EV/EBIT

Heidrick & Struggles International Inc. (HSII) has a current EV/EBIT of 8.17. The 5-year average EV/EBIT is 5.40. The thresholds are as follows: Strongly Undervalued below 1.29, Undervalued between 1.29 and 3.35, Fairly Valued between 7.46 and 3.35, Overvalued between 7.46 and 9.52, and Strongly Overvalued above 9.52. The current Forward EV/EBIT of 8.17 falls within the Overvalued range.

0.85

Heidrick & Struggles International Inc. (HSII) has a current PS of 0.85. The 5-year average PS is 0.68. The thresholds are as follows: Strongly Undervalued below 0.41, Undervalued between 0.41 and 0.55, Fairly Valued between 0.82 and 0.55, Overvalued between 0.82 and 0.96, and Strongly Overvalued above 0.96. The current Forward PS of 0.85 falls within the Overvalued range.

9.67

P/OCF

Heidrick & Struggles International Inc. (HSII) has a current P/OCF of 9.67. The 5-year average P/OCF is 12.49. The thresholds are as follows: Strongly Undervalued below -10.84, Undervalued between -10.84 and 0.82, Fairly Valued between 24.15 and 0.82, Overvalued between 24.15 and 35.82, and Strongly Overvalued above 35.82. The current Forward P/OCF of 9.67 falls within the Historic Trend Line -Fairly Valued range.

11.32

P/FCF

Heidrick & Struggles International Inc. (HSII) has a current P/FCF of 11.32. The 5-year average P/FCF is 18.23. The thresholds are as follows: Strongly Undervalued below -38.48, Undervalued between -38.48 and -10.12, Fairly Valued between 46.59 and -10.12, Overvalued between 46.59 and 74.94, and Strongly Overvalued above 74.94. The current Forward P/FCF of 11.32 falls within the Historic Trend Line -Fairly Valued range.

Heidrick & Struggles International Inc (HSII) has a current Price-to-Book (P/B) ratio of 2.01. Compared to its 3-year average P/B ratio of 1.53 , the current P/B ratio is approximately 31.43% higher. Relative to its 5-year average P/B ratio of 1.85, the current P/B ratio is about 8.29% higher. Heidrick & Struggles International Inc (HSII) has a Forward Free Cash Flow (FCF) yield of approximately 11.20%. Compared to its 3-year average FCF yield of 9.92%, the current FCF yield is approximately 12.91% lower. Relative to its 5-year average FCF yield of 11.80% , the current FCF yield is about -5.07% lower.

2.01

P/B

Median3y

1.53

Median5y

1.85

11.20

FCF Yield

Median3y

9.92

Median5y

11.80

Competitors Valuation Multiple

The average P/S ratio for HSII's competitors is 0.58, providing a benchmark for relative valuation. Heidrick & Struggles International Inc Corp (HSII) exhibits a P/S ratio of 0.85, which is 46.62% above the industry average. Given its robust revenue growth of 13.86%, this premium appears unsustainable.

P/S

P/E

EV/EBITDA

EV/EBIT

P/S

Revenue Growth

Market Cap

HSII.O

Heidrick & Struggles International Inc

Barrett Business Services Inc

AMN Healthcare Services Inc

Cross Country Healthcare Inc

0.39

-19.34%

438.03M

Performance Decomposition

Market capitalization of HSII increased by 23.50% over the past 1 year. The primary factor behind the change was an increase in P/E Change from 5.23 to 29.73.

The secondary factor is the Revenue Growth, contributed 13.86%to the performance.

Overall, the performance of HSII in the past 1 year is driven by P/E Change. Which is more unsustainable.

13.86%

278.63M → 317.25M

Revenue Growth

-458.92%

-1.85 → 6.64

Margin Expansion

468.56%

5.23 → 29.73

P/E Change

23.50%