KELYA
Kelly Services Inc
Price:  
21.80 
USD
Volume:  
222,725.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KELYA Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of Kelly Services Inc (KELYA) is 44.12 USD. This KELYA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.80 USD, the upside of Kelly Services Inc is %.

The range of the Intrinsic Value is 25.29 - 930.98 USD

21.80 USD
Stock Price
44.12 USD
Intrinsic Value
Intrinsic Value Details

KELYA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 25.29 - 930.98 44.12 102.4%
DCF (Growth 10y) 28.26 - 1,066.52 50.44 131.4%
DCF (EBITDA 5y) 37.98 - 114.14 64.88 197.6%
DCF (EBITDA 10y) 32.95 - 148.46 62.39 186.2%
Fair Value 36.34 - 36.34 36.34 66.71%
P/E 23.03 - 27.85 25.09 15.1%
EV/EBITDA 21.71 - 40.40 31.09 42.6%
EPV 13.74 - 51.00 32.37 48.5%
DDM - Stable 16.34 - 75.68 46.01 111.0%
DDM - Multi 79.42 - 285.53 124.23 469.9%

KELYA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 769.32
Beta 0.67
Outstanding shares (mil) 35.29
Enterprise Value (mil) 568.62
Market risk premium 4.60%
Cost of Equity 7.48%
Cost of Debt 34.08%
WACC 16.78%