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 1,038 533.2 869.8 - -
Change - -29.24% 18.31% -18.8% -48.62% 63.13% - -
Enterprise Value (EV) 1 1,527 1,080 1,319 1,070 597.4 950.4 939.8 946.5
Change - -29.24% 22.15% -18.9% -44.17% 59.08% -1.11% 0.71%
P/E 21.2x 14.9x 21.6x 21.2x 15.8x 20.5x 16.8x 14.3x
PBR 8.47x 6.17x 8.28x 6.9x 4.41x 6.38x 5.51x 5.4x
PEG - 3.77x -1.4x -1.5x -0.6x 0.7x 0.8x 0.8x
Capitalization / Revenue 0.97x 0.63x 0.83x 0.74x 0.4x 0.63x 0.6x 0.58x
EV / Revenue 0.97x 0.63x 0.86x 0.76x 0.45x 0.69x 0.65x 0.63x
EV / EBITDA 12.1x 7.67x 11.4x 11.9x 8.21x 11x 9.5x 8.47x
EV / EBIT 14.3x 9.24x 15.1x 15.3x 11.9x 14.4x 12.2x 10.7x
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% 3.08% 3.08% 3.08%
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 51.88 51.88 51.88
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.($)
20.46x0.69x11.01x3.08% 87Cr
22.17x4.55x15.23x2.64% 11TCr
18.74x0.33x8.23x4.52% 731.18Cr
13.54x0.29x7.73x4.01% 518.68Cr
13.66x0.33x5.63x4.44% 414.81Cr
29.56x0.64x13.47x6.34% 376.06Cr
71.87x3.09x10.89x-.--% 355.87Cr
19.09x0.18x7.65x2.37% 268.06Cr
12.76x - - 4.04% 143.44Cr
17.52x2.61x9.58x3.88% 106.2Cr
Average 23.94x 1.41x 9.94x 3.53% 1.38TCr
Weighted average by Cap. 22.69x 3.76x 13.89x 2.9%

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.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!