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 1,038 533.2 951.7 - -
Change - -29.24% 18.31% -18.8% -48.62% 78.5% - -
Enterprise Value (EV) 1 1,527 1,080 1,319 1,070 597.4 1,032 1,022 1,029
Change - -29.24% 22.15% -18.9% -44.17% 72.8% -1.02% 0.66%
P/E 21.2x 14.9x 21.6x 21.2x 15.8x 22.4x 18.3x 15.6x
PBR 8.47x 6.17x 8.28x 6.9x 4.41x 6.98x 6.03x 5.91x
PEG - 3.77x -1.4x -1.5x -0.6x 0.8x 0.8x 0.9x
Capitalization / Revenue 0.97x 0.63x 0.83x 0.74x 0.4x 0.69x 0.66x 0.63x
EV / Revenue 0.97x 0.63x 0.86x 0.76x 0.45x 0.75x 0.71x 0.68x
EV / EBITDA 12.1x 7.67x 11.4x 11.9x 8.21x 12x 10.3x 9.2x
EV / EBIT 14.3x 9.24x 15.1x 15.3x 11.9x 15.6x 13.3x 11.7x
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% 2.82% 2.82% 2.82%
EPS 2 3.54 3.68 3.13 2.68 1.96 2.536 3.095 3.633
Distribution rate 27.7% 32.6% 46% 56.7% 79.6% 63.1% 51.7% 44%
Net sales 1 1,580 1,711 1,532 1,405 1,329 1,384 1,444 1,511
EBITDA 1 126.4 140.9 115.7 89.69 72.79 86.35 98.96 111.8
EBIT 1 106.6 116.9 87.12 69.72 50.08 66.14 76.85 88.1
Net income 1 75.18 75.43 61.08 50.41 34.82 43.4 52.36 60.18
Net Debt 1 - - 41.48 32.35 64.26 80.61 70.05 76.76
Reference price 2 75.22 54.83 67.56 56.70 30.92 56.77 56.77 56.77
Nbr of stocks (in thousands) 20,294 19,701 18,916 18,302 17,244 16,765 - -
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.($)
22.39x0.74x11.93x2.82% 95Cr
24.03x4.87x16.6x2.48% 11TCr
18.85x0.33x8.28x4.51% 736.68Cr
11.82x0.27x7.36x4.33% 481.97Cr
29.68x0.65x13.49x6.27% 380.03Cr
12.88x0.31x4.98x4.93% 369.22Cr
84.65x3.05x10.75x-.--% 340.33Cr
17.36x0.16x7.1x2.6% 243.79Cr
13.76x - - 3.74% 153.47Cr
8.04x - - 6.21% 115.32Cr
Average 24.35x 1.30x 10.06x 3.79% 1.35TCr
Weighted average by Cap. 24.30x 4.04x 15.03x 2.82%

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.