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 1,038 533.2 864.7 - -
Change - -29.24% 18.31% -18.8% -48.62% 62.18% - -
Enterprise Value (EV) 1 1,527 1,080 1,319 1,070 597.4 945.4 934.8 941.5
Change - -29.24% 22.15% -18.9% -44.17% 58.23% -1.12% 0.72%
P/E 21.2x 14.9x 21.6x 21.2x 15.8x 20.3x 16.7x 14.2x
PBR 8.47x 6.17x 8.28x 6.9x 4.41x 6.34x 5.47x 5.37x
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 0.57x
EV / Revenue 0.97x 0.63x 0.86x 0.76x 0.45x 0.68x 0.65x 0.62x
EV / EBITDA 12.1x 7.67x 11.4x 11.9x 8.21x 10.9x 9.45x 8.42x
EV / EBIT 14.3x 9.24x 15.1x 15.3x 11.9x 14.3x 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% 3.1% 3.1% 3.1%
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 51.58 51.58 51.58
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.($)
20.46x0.69x11.01x3.08% 870M
22.17x4.55x15.23x2.64% 108B
18.57x0.33x8.22x4.52% 7.31B
13.54x0.29x7.73x4.01% 5.19B
13.66x0.33x5.63x4.44% 4.15B
29.56x0.64x13.47x6.34% 3.76B
71.87x3.09x10.89x-.--% 3.56B
19.09x0.18x7.65x2.37% 2.68B
12.76x - - 4.04% 1.43B
7.34x - - 6.73% 1.07B
Average 22.90x 1.26x 9.98x 3.82% 13.78B
Weighted average by Cap. 22.60x 3.77x 13.92x 2.92%

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!