Projected Income Statement: Kforce Inc.

Forecast Balance Sheet: Kforce Inc.

Forecast Balance Sheet - Kforce Inc.
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - - 41.5 32.4 64.3 107 94.4 58.7
Change - - - -21.93% 98.46% 66.52% -11.78% -37.82%
Announcement Date 07/02/22 06/02/23 05/02/24 03/02/25 02/02/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Kforce Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 6.441 8.109 7.763 7.573 14.84 14.73 12 16
Change - 25.9% -4.27% -2.45% 95.96% -0.74% -18.53% 33.33%
Free Cash Flow (FCF) 1 66.46 82.7 83.7 79.3 - - - -
Change - 24.44% 1.22% -5.26% - - - -
Announcement Date 07/02/22 06/02/23 05/02/24 03/02/25 02/02/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Kforce Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 8% 8.23% 7.55% 6.38% 5.48% 6.42% 6.95% 7.51%
EBIT Margin (%) 6.75% 6.83% 5.69% 4.96% 3.77% 4.97% 5.41% 5.94%
EBT Margin (%) 6.28% 5.99% 5.57% 4.81% 3.53% - 5.39% 6.26%
Net margin (%) 4.76% 4.41% 3.99% 3.59% 2.62% 3.37% 3.64% 4.06%
FCF margin (%) 4.21% 4.83% 5.46% 5.64% - - - -
FCF / Net Income (%) 88.4% 109.63% 137.05% 157.3% - - - -

Profitability

        
ROA 15.3% 16.85% 16.29% 14.09% - - - -
ROE 40.82% 40.71% 35.79% 32.14% 24.94% 33.63% 32.59% 31.22%

Financial Health

        
Leverage (Debt/EBITDA) - - 0.36x 0.36x 0.88x 1.19x 0.93x 0.51x
Debt / Free cash flow - - 0.5x 0.41x - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 0.41% 0.47% 0.51% 0.54% 1.12% 1.06% 0.82% 1.04%
CAPEX / EBITDA (%) 5.09% 5.76% 6.71% 8.44% 20.39% 16.47% 11.78% 13.9%
CAPEX / FCF (%) 9.69% 9.81% 9.27% 9.55% - - - -

Items per share

        
Cash flow per share 1 3.437 4.429 4.689 4.618 - - - -
Change - 28.87% 5.87% -1.5% - - - -
Dividend per Share 1 0.98 1.2 1.44 1.52 1.56 1.6 1.6 1.6
Change - 22.45% 20% 5.56% 2.63% 2.56% 0% 0%
Book Value Per Share 1 8.882 8.886 8.155 8.22 7.01 7.938 9.487 11.38
Change - 0.05% -8.23% 0.79% -14.72% 13.24% 19.52% 19.92%
EPS 1 3.54 3.68 3.13 2.68 1.96 2.733 3.108 3.692
Change - 3.95% -14.95% -14.38% -26.87% 39.45% 13.73% 18.78%
Nbr of stocks (in thousands) 20,294 19,701 18,916 18,302 17,244 16,760 16,760 16,760
Announcement Date 07/02/22 06/02/23 05/02/24 03/02/25 02/02/26 - - -
1USD
Estimates
2026 *2027 *
P/E 20.9x 18.4x
PBR 7.19x 6.02x
EV / Sales 0.76x 0.72x
Yield 2.8% 2.8%

EPS & Dividend

EPS & Dividend - Kforce Inc.


Y-o-Y evolution of P/E

Valuation ratios - P/E - Kforce Inc.
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - Kforce Inc.
Trader
Investor
Global
Quality
ESG MSCI
A
MarketScreener Ratings - Kforce Inc.
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
57.07USD
Average target price
63.00USD
Spread / Average Target
+10.39%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Kforce Inc.
  1. Stock Market
  2. Stocks
  3. KFRC Stock
  4. Financials Kforce Inc.