As of 2024-07-27, the Intrinsic Value of Kforce Inc (KFRC) is
131.01 USD. This KFRC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 68.41 USD, the upside of Kforce Inc is
%.
The range of the Intrinsic Value is 93.37 - 225.41 USD
131.01 USD
Intrinsic Value
KFRC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
93.37 - 225.41 |
131.01 |
91.5% |
| DCF (Growth 10y) |
118.87 - 272.07 |
162.86 |
138.1% |
| DCF (EBITDA 5y) |
79.17 - 143.13 |
107.59 |
57.3% |
| DCF (EBITDA 10y) |
102.51 - 177.83 |
134.99 |
97.3% |
| Fair Value |
48.20 - 48.20 |
48.20 |
-29.54% |
| P/E |
48.19 - 65.60 |
54.85 |
-19.8% |
| EV/EBITDA |
28.96 - 61.78 |
40.16 |
-41.3% |
| EPV |
49.23 - 67.89 |
58.56 |
-14.4% |
| DDM - Stable |
29.12 - 93.04 |
61.08 |
-10.7% |
| DDM - Multi |
85.06 - 203.89 |
119.21 |
74.3% |
KFRC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,333.31 |
| Beta |
1.09 |
| Outstanding shares (mil) |
19.49 |
| Enterprise Value (mil) |
1,374.00 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.84% |
| Cost of Debt |
4.31% |
| WACC |
6.72% |