As of 2024-12-15, the Intrinsic Value of Kelly Services Inc (KELYA) is
34.72 USD. This KELYA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.83 USD, the upside of Kelly Services Inc is
151.00%.
The range of the Intrinsic Value is 14.95 - 402.44 USD
34.72 USD
Intrinsic Value
KELYA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.95 - 402.44 |
34.72 |
151.0% |
| DCF (Growth 10y) |
18.62 - 464.57 |
42.01 |
203.8% |
| DCF (EBITDA 5y) |
31.73 - 123.56 |
63.18 |
356.8% |
| DCF (EBITDA 10y) |
24.82 - 160.12 |
58.68 |
324.3% |
| Fair Value |
29.91 - 29.91 |
29.91 |
116.25% |
| P/E |
20.43 - 31.68 |
25.77 |
86.4% |
| EV/EBITDA |
13.66 - 33.56 |
22.34 |
61.5% |
| EPV |
2.37 - 36.03 |
19.20 |
38.8% |
| DDM - Stable |
11.09 - 33.71 |
22.40 |
62.0% |
| DDM - Multi |
76.28 - 177.38 |
106.36 |
669.1% |
KELYA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
492.49 |
| Beta |
0.23 |
| Outstanding shares (mil) |
35.61 |
| Enterprise Value (mil) |
688.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.37% |
| Cost of Debt |
34.00% |
| WACC |
17.19% |