logo
HSII logo

HSII
Heidrick & Struggles International

Leadership Changes And Tech Investments Will Foster New Client Engagement Models

AN
Consensus Narrative from 3 Analysts
Published
September 24 2024
Updated
March 19 2025
Share
AnalystConsensusTarget's Fair Value
US$50.00
11.7% undervalued intrinsic discount
19 Mar
US$44.13
Loading
1Y
35.8%
7D
3.5%

Author's Valuation

US$50.0

11.7% undervalued intrinsic discount

Analyst Price Target Fair Value

Key Takeaways

  • Strategic leadership changes and focus on scalability may drive revenue growth and improve margins.
  • Emphasis on Heidrick Consulting and interim leadership solutions could boost revenue despite market pressures.
  • Economic uncertainties, rising expenses, and impairments could hinder growth and profitability, while elevated tax rates may suppress short-term net earnings.

Catalysts

About Heidrick & Struggles International
    Engages in the provision of executive search, consulting, and on-demand talent services to businesses and business leaders worldwide.
What are the underlying business or industry changes driving this perspective?
  • Strategic leadership changes and a tightened focus on scalability and profitability could drive revenue growth and improved net margins.
  • The emphasis on expanding Heidrick Consulting and leveraging executive insights into leadership and transformation needs could result in increased revenue opportunities.
  • The On-Demand Talent division’s focus on addressing critical client needs with interim leadership solutions might support revenue growth despite market pressures in staffing.
  • Accelerated R&D investments in technology platforms and digital tools are anticipated to foster new engagement models with clients, potentially boosting long-term earnings.
  • Expected adjustments and growth in non-search business margins are likely to contribute to overall adjusted EBITDA margin expansion and earnings improvement.

Heidrick & Struggles International Earnings and Revenue Growth

Heidrick & Struggles International Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Heidrick & Struggles International's revenue will grow by 3.4% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 0.8% today to 9.9% in 3 years time.
  • Analysts expect earnings to reach $120.2 million (and earnings per share of $5.72) by about March 2028, up from $8.7 million today. The analysts are largely in agreement about this estimate.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 10.1x on those 2028 earnings, down from 99.8x today. This future PE is lower than the current PE for the US Professional Services industry at 21.7x.
  • Analysts expect the number of shares outstanding to grow by 0.8% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 6.77%, as per the Simply Wall St company report.

Heidrick & Struggles International Future Earnings Per Share Growth

Heidrick & Struggles International Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • Ongoing economic uncertainties and political volatility, as highlighted by leadership concerns, could impact client demand and subsequently affect revenue and growth.
  • The substantial increase in salaries and benefits expenses, which rose from 59.7% to 65.3% of net revenue, may impact net margins if revenue growth does not keep pace.
  • Despite revenue growth in On-Demand Talent, the segment reported an adjusted EBITDA loss, indicating ongoing profitability challenges that could strain overall earnings.
  • A $43.3 million non-cash goodwill impairment in the On-Demand Talent segment points to potential overvaluation issues, which could impact overall financial health and investor confidence.
  • The anticipated temporary increase in the effective tax rate to 35%, due to the non-deductibility of acquisition earn-out costs, could suppress net earnings in the short term.
    ```

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $50.0 for Heidrick & Struggles International based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $56.0, and the most bearish reporting a price target of just $42.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $1.2 billion, earnings will come to $120.2 million, and it would be trading on a PE ratio of 10.1x, assuming you use a discount rate of 6.8%.
  • Given the current share price of $42.68, the analyst price target of $50.0 is 14.6% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

Warren A.I. is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by Warren A.I. are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that Warren A.I.'s analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives