KELYA
Kelly Services Inc
Price:  
12.39 
USD
Volume:  
87,935.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KELYA Intrinsic Value

777.40 %
Upside

What is the intrinsic value of KELYA?

As of 2025-07-06, the Intrinsic Value of Kelly Services Inc (KELYA) is 108.71 USD. This KELYA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.39 USD, the upside of Kelly Services Inc is 777.40%.

The range of the Intrinsic Value is 74.37 - 200.48 USD

Is KELYA undervalued or overvalued?

Based on its market price of 12.39 USD and our intrinsic valuation, Kelly Services Inc (KELYA) is undervalued by 777.40%.

12.39 USD
Stock Price
108.71 USD
Intrinsic Value
Intrinsic Value Details

KELYA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 74.37 - 200.48 108.71 777.4%
DCF (Growth 10y) 97.15 - 239.68 136.15 998.9%
DCF (EBITDA 5y) 59.13 - 73.45 62.66 405.8%
DCF (EBITDA 10y) 81.14 - 101.10 87.06 602.7%
Fair Value -8.11 - -8.11 -8.11 -165.47%
P/E (9.77) - 14.84 1.23 -90.1%
EV/EBITDA 11.61 - 28.45 18.28 47.6%
EPV 30.35 - 37.13 33.74 172.3%
DDM - Stable (5.70) - (16.69) (11.19) -190.3%
DDM - Multi 55.17 - 126.41 76.93 520.9%

KELYA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 436.13
Beta 0.59
Outstanding shares (mil) 35.20
Enterprise Value (mil) 612.53
Market risk premium 4.60%
Cost of Equity 8.17%
Cost of Debt 4.78%
WACC 6.43%