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 1,038 533.2 759.4 - -
Change - -29.24% 18.31% -18.8% -48.62% 42.43% - -
Enterprise Value (EV) 1 1,527 1,080 1,319 1,070 597.4 843.7 842.1 840.9
Change - -29.24% 22.15% -18.9% -44.17% 41.22% -0.19% -0.15%
P/E 21.2x 14.9x 21.6x 21.2x 15.8x 18.6x 15.3x 12.2x
PBR 8.47x 6.17x 8.28x 6.9x 4.41x 6.84x 6.47x 5.98x
PEG - 3.77x -1.4x -1.5x -0.6x 0.7x 0.7x 0.5x
Capitalization / Revenue 0.97x 0.63x 0.83x 0.74x 0.4x 0.55x 0.53x 0.5x
EV / Revenue 0.97x 0.63x 0.86x 0.76x 0.45x 0.62x 0.59x 0.56x
EV / EBITDA 12.1x 7.67x 11.4x 11.9x 8.21x 10.3x 9.06x 7.62x
EV / EBIT 14.3x 9.24x 15.1x 15.3x 11.9x 13.4x 11.6x 9.45x
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% 3.53% 3.53% 3.53%
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 45.39 45.39 45.39
Nbr of stocks (in thousands) 20,294 19,701 18,916 18,302 17,244 16,731 - -
Announcement Date 7/2/22 6/2/23 5/2/24 3/2/25 2/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.55x0.62x10.27x3.52% 759M
19.7x4.01x13.68x3.02% 87.31B
13.72x0.26x6.57x6.12% 5.43B
12.76x0.29x5.23x4.58% 3.29B
8.33x0.21x5.65x6.15% 3.27B
24.01x0.53x10.68x7.5% 3.18B
68.57x2.67x9.39x-.--% 2.76B
12.43x0.13x5.67x4.01% 1.56B
12.79x - - 4.03% 1.42B
7.51x - - 6.69% 1.08B
Average 19.84x 1.09x 8.39x 4.56% 11.01B
Weighted average by Cap. 19.88x 3.38x 12.48x 3.44%

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.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!