Company Valuation: Kforce Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,527 1,080 1,278 1,038 533.2 914 - -
Change - -29.24% 18.31% -18.8% -48.62% 71.43% - -
Enterprise Value (EV) 1 1,527 1,080 1,319 1,070 597.4 998.3 996.7 995.5
Change - -29.24% 22.15% -18.9% -44.17% 67.09% -0.16% -0.12%
P/E 21.2x 14.9x 21.6x 21.2x 15.8x 22.3x 18.4x 14.7x
PBR 8.47x 6.17x 8.28x 6.9x 4.41x 8.23x 7.78x 7.19x
PEG - 3.77x -1.4x -1.5x -0.6x 0.9x 0.9x 0.6x
Capitalization / Revenue 0.97x 0.63x 0.83x 0.74x 0.4x 0.67x 0.64x 0.6x
EV / Revenue 0.97x 0.63x 0.86x 0.76x 0.45x 0.73x 0.7x 0.66x
EV / EBITDA 12.1x 7.67x 11.4x 11.9x 8.21x 12.1x 10.7x 9.02x
EV / EBIT 14.3x 9.24x 15.1x 15.3x 11.9x 15.9x 13.8x 11.2x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.98 1.2 1.44 1.52 1.56 1.6 1.6 1.6
Rate of return 1.3% 2.19% 2.13% 2.68% 5.05% 2.93% 2.93% 2.93%
EPS 2 3.54 3.68 3.13 2.68 1.96 2.446 2.969 3.713
Distribution rate 27.7% 32.6% 46% 56.7% 79.6% 65.4% 53.9% 43.1%
Net sales 1 1,580 1,711 1,532 1,405 1,329 1,370 1,422 1,513
EBITDA 1 126.4 140.9 115.7 89.69 72.79 82.18 92.92 110.4
EBIT 1 106.6 116.9 87.12 69.72 50.08 62.79 72.29 88.95
Net income 1 75.18 75.43 61.08 50.41 34.82 41.7 49.34 59.53
Net Debt 1 - - 41.48 32.35 64.26 84.27 82.71 81.49
Reference price 2 75.22 54.83 67.56 56.70 30.92 54.63 54.63 54.63
Nbr of stocks (in thousands) 20,294 19,701 18,916 18,302 17,244 16,731 - -
Announcement Date 07/02/22 06/02/23 05/02/24 03/02/25 02/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.33x0.73x12.15x2.93% 91Cr
21.81x4.44x15.15x2.73% 9.67TCr
14.6x0.27x6.88x5.77% 573.47Cr
9.34x0.23x6.14x5.52% 373.15Cr
12.47x0.29x4.79x5.09% 352.58Cr
83.37x3.02x10.64x-.--% 335.18Cr
24.63x0.54x10.99x7.31% 325.74Cr
14.34x0.14x6.23x3.73% 180.03Cr
12.58x - - 4.1% 139.76Cr
7.28x - - 6.89% 104.95Cr
Average 22.27x 1.21x 9.12x 4.41% 1.21TCr
Weighted average by Cap. 22.25x 3.75x 13.76x 3.14%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. KFRC Stock
  4. Valuation Kforce Inc.