Last Price$73.1(1.5%)
Market Cap$3,663.5M
EV/FCF LTM
24.5x
5Y avg
16.2x
Staffing & Employment Services industry
median
12.4x
Stock quality & Intrinsic value
6/10
0.4% undervalued
TriNet Group, Inc. EV/FCF LTM
Annual
Quarterly
Daily
Crunching data... Almost there!
| Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| EV/FCF LTM | 22.3x | 11.4x | 27.0x | 16.8x | (7.2x) | 35.1x | 8.9x | 11.6x | 16.2x | 18.7x | 24.5x |
Overvalued or undervalued?
Check the intrinsic value for TNET
and see if it's the right time to invest.
TriNet Group, Inc. (TNET) EV/FCF LTM comparison analysis
General
LTM EV/FCF LTM
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
TriNet Group, Inc.TNET
16.8x
2.7%
(47.4%)
3.4%
Median Peer Set
12.4x
3.4%
8.3%
5.4%
Paychex, Inc.PAYX
33.6x
5.4%
8.6%
32.0%
Automatic Data Processing, Inc.ADP
28.0x
6.6%
10.8%
19.5%
Robert Half International Inc.RHI
14.8x
(9.3%)
(37.2%)
4.3%
ManpowerGroup Inc.MAN
13.9x
(83.7%)
70.8%
4.7%
Korn FerryKFY
12.5x
(2.4%)
(18.3%)
6.1%
Kforce Inc.KFRC
12.2x
(8.3%)
(16.3%)
3.6%
Upwork Inc.UPWK
6.9x
11.6%
360.0%
28.0%
Insperity, Inc.NSP
5.9x
1.5%
(47.2%)
1.4%
Kanzhun LimitedBZ
5.6x
25.2%
864.9%
18.5%
Barrett Business Services, Inc.BBSI
(219.6x)
7.0%
8.0%
4.6%
TNET key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 840.4 0.0% | 1,019.1 21.3% | 1,644.3 61.4% | 2,193.5 33.4% | 2,659.3 21.2% | 3,060.3 15.1% | 3,275.0 7.0% | 3,503.0 7.0% | 3,856.0 10.1% | 4,034.0 4.6% | 4,540.0 12.5% | 4,885.0 7.6% | 4,922.0 0.8% | 5,053.0 2.7% |
| Cost of Goods Sold (COGS) | 710.5 | 813.6 | 1,333.2 | 1,820.6 | 2,263.1 | 2,604.2 | 2,679.0 | 2,839.0 | 3,172.0 | 3,241.0 | 3,603.0 | 3,766.0 | 3,820.0 | 4,101.0 |
% margin | 129.9 15.5% | 205.5 20.2% | 311.0 18.9% | 373.0 17.0% | 396.2 14.9% | 456.1 14.9% | 596.0 18.2% | 664.0 19.0% | 684.0 17.7% | 793.0 19.7% | 937.0 20.6% | 1,119.0 22.9% | 1,102.0 22.4% | 952.0 18.8% |
| Operating Expenses | 106.7 | 143.6 | 244.7 | 286.2 | 317.9 | 332.2 | 379.0 | 413.0 | 416.0 | 425.0 | 482.0 | 620.0 | 633.0 | 952.0 |
| Research & Development Expenses (R&D) | 15.6 | 16.7 | 19.9 | 26.1 | 27.6 | 31.4 | 45.0 | 49.0 | 43.0 | 40.0 | 50.0 | 73.0 | 65.0 | 68.0 |
| Selling, General & Administrative Expenses (SG&A) | 69.5 | 97.8 | 161.6 | 193.9 | 236.4 | 265.4 | 301.0 | 324.0 | 327.0 | 338.0 | 378.0 | 483.0 | 496.0 | 521.0 |
% margin | 20.8 2.5% | 61.8 6.1% | 66.3 4.0% | 86.8 4.0% | 78.3 2.9% | 124.0 4.1% | 217.0 6.6% | 251.0 7.2% | 268.0 7.0% | 368.0 9.1% | 455.0 10.0% | 499.0 10.2% | 469.0 9.5% | 0.0 0.0% |
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.0 | 12.0 | 23.0 | 10.0 | 6.0 | 22.0 | 72.0 | 64.0 |
| Interest Expense | 0.8 | 9.7 | 45.7 | 54.2 | 19.4 | 20.3 | 20.0 | 22.0 | 21.0 | 21.0 | 20.0 | 39.0 | 40.0 | 62.0 |
| Pre-tax Income | 20.2 | 52.2 | 21.1 | 33.1 | 60.0 | 104.5 | 200.0 | 241.0 | 270.0 | 357.0 | 441.0 | 482.0 | 501.0 | 226.0 |
% effective tax rate | 5.4 26.9% | 20.3 39.0% | 7.9 37.6% | 17.6 53.1% | 28.3 47.2% | 43.0 41.2% | 22.0 11.0% | 49.0 20.3% | 58.0 21.5% | 85.0 23.8% | 103.0 23.4% | 127.0 26.3% | 126.0 25.1% | 53.0 23.5% |
% margin | 14.8 1.8% | 31.8 3.1% | 13.1 0.8% | 15.5 0.7% | 31.7 1.2% | 61.4 2.0% | 178.0 5.4% | 192.0 5.5% | 212.0 5.5% | 272.0 6.7% | 338.0 7.4% | 355.0 7.3% | 375.0 7.6% | 173.0 3.4% |
| EPS | 0.23 | 0.49 | 0.05 | 0.24 | 0.45 | 0.88 | 2.57 | 2.73 | 3.03 | 4.06 | 5.12 | 5.63 | 6.58 | 3.46 |
| Diluted EPS | 0.21 | 0.46 | 0.05 | 0.22 | 0.44 | 0.85 | 2.49 | 2.66 | 2.99 | 4.00 | 5.04 | 5.55 | 6.58 | 3.46 |
% margin | 42.5 5.1% | 91.0 8.9% | 129.9 7.9% | 171.7 7.8% | 133.0 5.0% | 153.0 5.0% | 253.0 7.7% | 303.0 8.6% | 358.0 9.3% | 446.0 11.1% | 520.0 11.5% | 610.0 12.5% | 662.0 13.4% | 363.0 7.2% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is TriNet Group, Inc.'s EV/FCF LTM?
As of today, Microsoft Corp's last 12-month EV/FCF LTM is 24.5x, based on the financial report for Dec 30, 2024 (Q4’2024). The average annual EV/FCF LTM for TriNet Group, Inc. have been 17.2x over the past three years, and 17.1x over the past five years.
2) Is TriNet Group, Inc.'s EV/FCF LTM Good?
As of today, TriNet Group, Inc.'s EV/FCF LTM is 24.5x, which is higher than industry median of 12.4x. It indicates that TriNet Group, Inc.'s EV/FCF LTM is Bad.