Public Comps and Valuation Multiples for Personal Services

Benchmark revenue and EBITDA valuation multiples for public comps like
Rollins, Madison Air, Service Corporation International, H&R Block and Frontdoor.

Select Vertical

Viewing 25 of 37 companies with full data

Company	Market Cap	Enterprise Value	LTM Revenue	EV/LTM Revenue	EV/LTM EBITDA
Rollins	$22B	$23B	$4B	5.7x	25.1x
Madison Air	$17B	$22B	$3.6B	6.2x	23.0x
Service Corporation International	$11B	$16B	$4.4B	3.6x	11.8x
H&R Block	$5.3B	$6.5B	$3.9B	1.7x	6.3x
Frontdoor	$5.3B	$5.9B	$2.1B	2.8x	10.5x
Bright Horizons Family	$4B	$5.8B	$3B	1.9x	11.5x
CVS Group	$1.2B	$1.5B	$965M	1.6x	8.1x
XPS Pensions Group	$917M	$999M	$358M	2.8x	9.7x
CEWE Group	$747M	$690M	$959M	0.7x	4.3x
Carriage Services	$598M	$1.1B	$431M	2.6x	8.5x
Musti Group	$541M	$788M	-	-	-
Mears Group	$474M	$838M	$1.4B	0.6x	4.5x
Andrews Sykes Group	$319M	$301M	-	-	-
Propel Funeral Partners	$309M	$426M	$160M	2.7x	10.9x
European Wax Center	$258M	$564M	$207M	2.7x	-
IBJ Inc.	$195M	$215M	$157M	1.4x	-
Weight Watchers	$146M	$493M	$668M	0.7x	3.9x
Kamakura Shinsho	$133M	$111M	$52M	2.1x	10.7x
Apiam Animal Health	$116M	$187M	-	-	-
Medifast	$114M	($39M)	$328M	(0.1x)	(15.8x)
Regis Corp.	$74M	$363M	$221M	1.6x	12.2x
Shine Justice	$70M	$145M	-	-	-
HomeMaid	$61M	$68M	$71M	0.9x	8.3x
MPM Corporeos	$57M	$179M	$220M	0.8x	3.5x
Grupa Klepsydra	$44M	$46M	-	-	-
Gesundheitswelt Chiemgau	$23M		-
Tameny	$21M		$38M
Dr Phone Fix Canada	$16M		-
Click Holdings	$13M		-
K2 LT	$11M		-
Goodfood Market	$11M		$68M
Mayfield Childcare	$8M		-
Mentzen	$8M		-
Euro-Tax	$4M		-
YY Group Holding	$3M		-
Lepermislibre	$2M		-
Auxilia	$1M		-