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 1,038 533.2 846.9 - -
Change - -29.24% 18.31% -18.8% -48.62% 58.84% - -
Enterprise Value (EV) 1 1,527 1,080 1,319 1,070 597.4 931.2 929.6 928.4
Change - -29.24% 22.15% -18.9% -44.17% 55.86% -0.17% -0.13%
P/E 21.2x 14.9x 21.6x 21.2x 15.8x 20.7x 17x 13.6x
PBR 8.47x 6.17x 8.28x 6.9x 4.41x 7.63x 7.21x 6.67x
PEG - 3.77x -1.4x -1.5x -0.6x 0.8x 0.8x 0.5x
Capitalization / Revenue 0.97x 0.63x 0.83x 0.74x 0.4x 0.62x 0.6x 0.56x
EV / Revenue 0.97x 0.63x 0.86x 0.76x 0.45x 0.68x 0.65x 0.61x
EV / EBITDA 12.1x 7.67x 11.4x 11.9x 8.21x 11.3x 10x 8.41x
EV / EBIT 14.3x 9.24x 15.1x 15.3x 11.9x 14.8x 12.9x 10.4x
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% 3.16% 3.16% 3.16%
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 50.62 50.62 50.62
Nbr of stocks (in thousands) 20,294 19,701 18,916 18,302 17,244 16,731 - -
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.($)
19.18x0.63x10.58x3.41% 785M
20.2x4.11x14.03x2.95% 89.52B
12.87x0.25x6.24x6.54% 5.05B
11.96x0.28x4.61x5.1% 3.4B
8.17x0.21x5.61x6.27% 3.2B
77.02x2.87x10.1x-.--% 3.1B
23.34x0.51x10.34x7.72% 3.09B
12.51x0.13x5.69x3.99% 1.57B
12.21x - - 4.22% 1.35B
7.07x - - 7.1% 1.02B
Average 20.45x 1.13x 8.40x 4.73% 11.21B
Weighted average by Cap. 20.60x 3.48x 12.77x 3.39%

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.