![]() |
Kforce Inc. (KFRC) DCF -Bewertung
US | Industrials | Staffing & Employment Services | NASDAQ
|

- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Kforce Inc. (KFRC) Bundle
Egal, ob Sie ein Investor oder Analyst sind, dieser DCF-Taschenrechner von KForce Inc. (KFRC) ist Ihr Anlaufwerk für eine genaue Bewertung. Mit kforce Inc. reale Daten können Sie Prognosen anpassen und die Effekte in Echtzeit beobachten.
Discounted Cash Flow (DCF) - (USD MM)
Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 1,397.7 | 1,579.9 | 1,710.8 | 1,531.8 | 1,405.3 | 1,414.4 | 1,423.6 | 1,432.9 | 1,442.2 | 1,451.6 |
Revenue Growth, % | 0 | 13.04 | 8.28 | -10.46 | -8.26 | 0.65003 | 0.65003 | 0.65003 | 0.65003 | 0.65003 |
EBITDA | 91.0 | 109.5 | 119.5 | 92.1 | 75.6 | 90.0 | 90.6 | 91.2 | 91.8 | 92.4 |
EBITDA, % | 6.51 | 6.93 | 6.99 | 6.01 | 5.38 | 6.36 | 6.36 | 6.36 | 6.36 | 6.36 |
Depreciation | 10.8 | 10.0 | 10.1 | 5.0 | 5.9 | 7.8 | 7.8 | 7.9 | 7.9 | 8.0 |
Depreciation, % | 0.76941 | 0.63351 | 0.59096 | 0.32721 | 0.4214 | 0.5485 | 0.5485 | 0.5485 | 0.5485 | 0.5485 |
EBIT | 80.3 | 99.5 | 109.4 | 87.1 | 69.7 | 82.3 | 82.8 | 83.3 | 83.9 | 84.4 |
EBIT, % | 5.74 | 6.29 | 6.4 | 5.69 | 4.96 | 5.82 | 5.82 | 5.82 | 5.82 | 5.82 |
Total Cash | 103.5 | 97.0 | .1 | .1 | .3 | 38.4 | 38.7 | 38.9 | 39.2 | 39.4 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 228.4 | 268.3 | 269.5 | 233.4 | 215.7 | 225.4 | 226.8 | 228.3 | 229.8 | 231.3 |
Account Receivables, % | 16.34 | 16.98 | 15.75 | 15.24 | 15.35 | 15.93 | 15.93 | 15.93 | 15.93 | 15.93 |
Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Inventories, % | 0 | 0.0000000633 | 0 | 0 | 0 | 0.0000000127 | 0.0000000127 | 0.0000000127 | 0.0000000127 | 0.0000000127 |
Accounts Payable | 20.2 | 40.2 | 49.6 | 42.8 | 38.3 | 35.1 | 35.3 | 35.6 | 35.8 | 36.0 |
Accounts Payable, % | 1.44 | 2.55 | 2.9 | 2.8 | 2.73 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 |
Capital Expenditure | -6.5 | -6.4 | -8.1 | -7.8 | -7.6 | -6.8 | -6.8 | -6.9 | -6.9 | -6.9 |
Capital Expenditure, % | -0.46326 | -0.40768 | -0.474 | -0.5068 | -0.53889 | -0.47813 | -0.47813 | -0.47813 | -0.47813 | -0.47813 |
Tax Rate, % | 25.45 | 25.45 | 25.45 | 25.45 | 25.45 | 25.45 | 25.45 | 25.45 | 25.45 | 25.45 |
EBITAT | 59.8 | 75.3 | 80.6 | 62.4 | 52.0 | 60.9 | 61.3 | 61.7 | 62.1 | 62.5 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -144.1 | 59.0 | 90.7 | 89.0 | 63.5 | 49.0 | 61.0 | 61.4 | 61.8 | 62.2 |
WACC, % | 8.23 | 8.23 | 8.23 | 8.23 | 8.23 | 8.23 | 8.23 | 8.23 | 8.23 | 8.23 |
PV UFCF | ||||||||||
SUM PV UFCF | 232.8 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 63 | |||||||||
Terminal Value | 1,019 | |||||||||
Present Terminal Value | 686 | |||||||||
Enterprise Value | 919 | |||||||||
Net Debt | 3 | |||||||||
Equity Value | 916 | |||||||||
Diluted Shares Outstanding, MM | 19 | |||||||||
Equity Value Per Share | 47.67 |
What You Will Get
- Comprehensive KFRC Financials: Access to both historical and projected data for precise valuation.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are automatically computed in real-time.
- Scenario Simulation: Evaluate various scenarios to assess Kforce Inc.'s future performance.
- User-Friendly Interface: Designed for professionals while remaining approachable for novices.
Key Features
- Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for Kforce Inc. (KFRC).
- WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Kforce Inc. (KFRC).
- Interactive Dashboard and Charts: Visual representations of key valuation metrics for straightforward analysis.
How It Works
- 1. Open the Template: Download and open the Excel file containing Kforce Inc.'s (KFRC) financial data.
- 2. Edit Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically calculates the intrinsic value and NPV for Kforce Inc. (KFRC).
- 4. Test Scenarios: Analyze various forecasts to compare different valuation results for Kforce Inc. (KFRC).
- 5. Use with Confidence: Present detailed valuation insights for Kforce Inc. (KFRC) to inform your investment decisions.
Why Choose This Calculator for Kforce Inc. (KFRC)?
- Accurate Data: Real Kforce financials ensure reliable valuation results.
- Customizable: Adjust key parameters like growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-built calculations remove the hassle of starting from scratch.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the industry.
- User-Friendly: Intuitive design and step-by-step guidance make it accessible for all users.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Kforce Inc. (KFRC) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to Kforce Inc. (KFRC).
- Consultants: Deliver professional valuation insights on Kforce Inc. (KFRC) to clients quickly and accurately.
- Business Owners: Understand how staffing and consulting firms like Kforce Inc. (KFRC) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Kforce Inc. (KFRC).
What the Template Contains
- Pre-Filled Data: Includes Kforce Inc.'s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Kforce Inc.'s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.