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 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.($)
20.34x0.68x10.95x3.1% 865M
22.06x4.53x15.15x2.65% 107B
18.57x0.33x8.22x4.52% 7.31B
13.32x0.28x7.64x4.08% 5.1B
13.66x0.33x5.63x4.44% 4.13B
29.22x0.63x13.3x6.41% 3.72B
71.07x3.06x10.81x-.--% 3.52B
18.73x0.17x7.53x2.41% 2.63B
12.88x - - 4% 1.45B
7.41x - - 6.67% 1.08B
Average 22.73x 1.25x 9.91x 3.83% 13.71B
Weighted average by Cap. 22.46x 3.75x 13.86x 2.94%

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!