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 1,038 533.2 965.3 - -
Change - -29.24% 18.31% -18.8% -48.62% 81.05% - -
Enterprise Value (EV) 1 1,527 1,080 1,319 1,070 597.4 1,046 1,035 1,042
Change - -29.24% 22.15% -18.9% -44.17% 75.07% -1.01% 0.65%
P/E 21.2x 14.9x 21.6x 21.2x 15.8x 22.7x 18.6x 15.8x
PBR 8.47x 6.17x 8.28x 6.9x 4.41x 7.08x 6.11x 5.99x
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 0.7x 0.67x 0.64x
EV / Revenue 0.97x 0.63x 0.86x 0.76x 0.45x 0.76x 0.72x 0.69x
EV / EBITDA 12.1x 7.67x 11.4x 11.9x 8.21x 12.1x 10.5x 9.32x
EV / EBIT 14.3x 9.24x 15.1x 15.3x 11.9x 15.8x 13.5x 11.8x
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% 2.78% 2.78% 2.78%
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 57.58 57.58 57.58
Nbr of stocks (in thousands) 20,294 19,701 18,916 18,302 17,244 16,765 - -
Announcement Date 2/7/22 2/6/23 2/5/24 2/3/25 2/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.71x0.76x12.11x2.78% 965M
23.39x4.81x16.08x2.5% 114B
20.82x0.36x9.03x4.09% 8.24B
13.4x0.28x7.68x4.06% 5.16B
35.59x0.79x16.46x5.23% 4.56B
14.26x0.35x5.66x4.3% 4.21B
72.91x3.12x11x-.--% 3.61B
20.85x0.19x8.2x2.17% 2.93B
12.88x - - 4% 1.44B
26.22x3.47x17.01x-.--% 1.11B
Average 26.30x 1.57x 11.47x 2.91% 14.59B
Weighted average by Cap. 24.10x 3.96x 14.78x 2.71%

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.