ALIGHT, INC. |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.295 USD | +0.07% |
|
-3.51% | -14.71% |
| 18/06 | Alight Enters Into Accelerated $75 Million Share Buyback Deal With Barclays | MT |
| 29/05 | EU Commission Clears HIG Capital's $1 Billion Takeover of Alight Unit | MT |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,830 | 3,959 | 4,339 | 3,944 | - | - |
| Enterprise Value (EV) 1 | 4,830 | 6,532 | 6,775 | 7,031 | 6,584 | 6,061 |
| P/E ratio | 154 x | -59.7 x | -15.8 x | -58.3 x | 30.4 x | - |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 1.66 x | 1.26 x | 1.27 x | 1.13 x | 1.07 x | 1.04 x |
| EV / Revenue | 1.66 x | 2.09 x | 1.99 x | 2.02 x | 1.79 x | 1.59 x |
| EV / EBITDA | 7.78 x | 9.9 x | 9.17 x | 8.98 x | 7.56 x | 6.39 x |
| EV / FCF | - | 47 x | 30 x | 12.2 x | 10.1 x | 7.97 x |
| FCF Yield | - | 2.13% | 3.34% | 8.16% | 9.87% | 12.5% |
| Price to Book | 1.45 x | 1.05 x | 0.94 x | 0.82 x | 0.79 x | 0.76 x |
| Nbr of stocks (in thousands) | 4,46,803 | 4,73,601 | 5,08,673 | 5,41,046 | - | - |
| Reference price 2 | 10.81 | 8.360 | 8.530 | 7.290 | 7.290 | 7.290 |
| Announcement Date | 23/02/22 | 21/02/23 | 21/02/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,728 | 2,915 | 3,132 | 3,410 | 3,489 | 3,688 | 3,807 |
| EBITDA 1 | - | 621 | 660 | 739 | 783.1 | 871.2 | 947.9 |
| EBIT 1 | - | 167 | -14 | -17 | 218.7 | 331.1 | 544.1 |
| Operating Margin | - | 5.73% | -0.45% | -0.5% | 6.27% | 8.98% | 14.29% |
| Earnings before Tax (EBT) 1 | - | -53 | -41 | -282 | -115 | 165 | - |
| Net income 1 | - | -60 | -62 | -266 | -66.97 | 144 | - |
| Net margin | - | -2.06% | -1.98% | -7.8% | -1.92% | 3.91% | - |
| EPS 2 | -820.9 | 0.0700 | -0.1400 | -0.5400 | -0.1250 | 0.2400 | - |
| Free Cash Flow 1 | - | - | 139 | 226 | 574 | 650 | 760 |
| FCF margin | - | - | 4.44% | 6.63% | 16.45% | 17.62% | 19.96% |
| FCF Conversion (EBITDA) | - | - | 21.06% | 30.58% | 73.3% | 74.61% | 80.17% |
| FCF Conversion (Net income) | - | - | - | - | - | 451.23% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 02/06/21 | 23/02/22 | 21/02/23 | 21/02/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 864 | 725 | 715 | 750 | 942 | 831 | 806 | 813 | 960 | 816 | 806.1 | 852.9 | 1,012 | 884.3 | 856.7 |
| EBITDA 1 | 190 | 142 | 142 | 133 | 241 | 154 | 157 | 158 | 270 | 150 | 146.5 | 191 | 293.3 | 175 | 187.4 |
| EBIT 1 | 40 | -2 | -23 | -50 | 61 | -13 | -21 | -4 | 21 | -19 | 11.9 | 53.79 | 149.5 | 43.47 | 18 |
| Operating Margin | 4.63% | -0.28% | -3.22% | -6.67% | 6.48% | -1.56% | -2.61% | -0.49% | 2.19% | -2.33% | 1.48% | 6.31% | 14.78% | 4.92% | 2.1% |
| Earnings before Tax (EBT) 1 | 97 | -12 | 43 | -65 | -7 | -82 | 69 | -15 | -116 | -128 | -46 | 3.667 | 55.33 | 5 | 12.5 |
| Net income 1 | 72 | -11 | 51 | -37 | -65 | -68 | -67 | -48 | -83 | -114 | -33.33 | 11.73 | 77.32 | 10.75 | 19.35 |
| Net margin | 8.33% | -1.52% | 7.13% | -4.93% | -6.9% | -8.18% | -8.31% | -5.9% | -8.65% | -13.97% | -4.14% | 1.38% | 7.64% | 1.22% | 2.26% |
| EPS 2 | 0.1600 | -0.0200 | 0.1000 | -0.0800 | -0.1500 | -0.1400 | -0.1400 | -0.1000 | -0.1700 | -0.2100 | -0.0650 | 0.0100 | 0.1000 | 0.0200 | 0.0350 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 23/02/22 | 09/05/22 | 03/08/22 | 03/11/22 | 21/02/23 | 09/05/23 | 01/08/23 | 01/11/23 | 21/02/24 | 08/05/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 2,573 | 2,436 | 3,087 | 2,640 | 2,116 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 3.898 x | 3.296 x | 3.942 x | 3.03 x | 2.233 x |
| Free Cash Flow 1 | - | - | 139 | 226 | 574 | 650 | 760 |
| ROE (net income / shareholders' equity) | - | - | 7.13% | 8.65% | 9% | 10.8% | 12.2% |
| ROA (Net income/ Total Assets) | - | - | 2.75% | 3.5% | 3.9% | 4.74% | 5.55% |
| Assets 1 | - | - | -2,251 | -7,606 | -1,717 | 3,042 | - |
| Book Value Per Share 2 | - | 7.430 | 7.960 | 9.120 | 8.880 | 9.210 | 9.650 |
| Cash Flow per Share 2 | - | -0.0100 | 0.5300 | 0.7900 | 0.6800 | 1.060 | - |
| Capex 1 | - | 114 | 147 | 160 | 152 | 138 | 145 |
| Capex / Sales | - | 3.91% | 4.69% | 4.69% | 4.35% | 3.75% | 3.82% |
| Announcement Date | 02/06/21 | 23/02/22 | 21/02/23 | 21/02/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
7.29
USD
Average target price
11.61
USD
Spread / Average Target
+59.27%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -14.71% | 3.94B | |
| +31.19% | 384B | |
| +6.73% | 155B | |
| +16.50% | 60.16B | |
| +26.18% | 36.01B | |
| -2.99% | 29.82B | |
| +131.72% | 26.53B | |
| +27.32% | 20.67B | |
| +40.70% | 14.32B | |
| -6.91% | 13.68B |
- Stock Market
- Equities
- ALIT Stock
- Financials Alight, Inc.
