As of 2025-02-19, the Intrinsic Value of Kforce Inc (KFRC) is
122.67 USD. This KFRC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 48.83 USD, the upside of Kforce Inc is
151.20%.
The range of the Intrinsic Value is 84.32 - 233.75 USD
122.67 USD
Intrinsic Value
KFRC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
84.32 - 233.75 |
122.67 |
151.2% |
| DCF (Growth 10y) |
105.95 - 280.29 |
151.03 |
209.3% |
| DCF (EBITDA 5y) |
62.40 - 77.95 |
71.71 |
46.9% |
| DCF (EBITDA 10y) |
85.69 - 112.35 |
99.99 |
104.8% |
| Fair Value |
13.21 - 13.21 |
13.21 |
-72.94% |
| P/E |
28.94 - 57.81 |
46.44 |
-4.9% |
| EV/EBITDA |
22.51 - 36.42 |
26.79 |
-45.1% |
| EPV |
44.28 - 65.38 |
54.83 |
12.3% |
| DDM - Stable |
26.64 - 98.24 |
62.44 |
27.9% |
| DDM - Multi |
73.60 - 203.51 |
107.25 |
119.6% |
KFRC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
931.68 |
| Beta |
0.96 |
| Outstanding shares (mil) |
19.08 |
| Enterprise Value (mil) |
964.03 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.68% |
| Cost of Debt |
4.25% |
| WACC |
6.57% |