Company Valuation: Korn Ferry

Data adjusted to current consolidation scope
Fiscal Period: April 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 3,312 2,517 3,168 3,187 3,447 4,251 - -
Change - -24.01% 25.9% 0.57% 8.19% 23.32% - -
Enterprise Value (EV) 1 2,672 2,024 2,582 2,541 2,750 3,530 3,373 3,187
Change - -24.25% 27.55% -1.57% 8.25% 28.34% -4.46% -5.5%
P/E 10.3x 12.2x 18.8x 13.4x 12.7x 14.6x 13.2x 12.3x
PBR 2.12x 1.52x 1.82x 1.7x 1.69x 1.98x 1.82x 1.67x
PEG - -0.4x -1x 0.3x 0.9x 1.55x 1.3x 1.6x
Capitalization / Revenue 1.26x 0.89x 1.15x 1.17x 1.19x 1.41x 1.35x 1.29x
EV / Revenue 1.02x 0.71x 0.93x 0.93x 0.95x 1.17x 1.07x 0.97x
EV / EBITDA 4.96x 4.43x 6.32x 5.48x 5.53x 6.76x 6.08x 5.41x
EV / EBIT 5.68x 5.28x 12.1x 6.97x 7.53x 8.26x 7.31x 6.45x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.48 0.6 1.02 1.59 1.99 2.2 2.2 2.2
Rate of return 0.78% 1.25% 1.68% 2.58% 3% 2.63% 2.63% 2.63%
EPS 2 5.98 3.95 3.23 4.6 5.22 5.711 6.311 6.796
Distribution rate 8.03% 15.2% 31.6% 34.6% 38.1% 38.5% 34.9% 32.4%
Net sales 1 2,627 2,835 2,763 2,730 2,907 3,014 3,154 3,283
EBITDA 1 538.9 457.3 408.2 463.9 497.8 522 554.5 588.6
EBIT 1 470.1 383.7 212.9 364.6 365.3 427.5 461.6 494.4
Net income 1 326.4 209.5 169.2 246.1 277.4 305.7 330.6 -
Net Debt 1 -639.8 -492.7 -586.8 -645.6 -696.9 -721.3 -878.6 -1,064
Reference price 2 61.44 48.02 60.72 61.70 66.44 83.59 83.59 83.59
Nbr of stocks (in thousands) 53,903 52,409 52,180 51,646 51,887 50,857 - -
Announcement Date 22/06/22 27/06/23 13/06/24 18/06/25 23/06/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.64x1.17x6.76x2.63% 4.25B
-51.49x0.21x11.93x0.55% 1.5B
48.02x0.5x8.94x3.21% 897M
Average 3.72x 0.62x 9.21x 2.13% 2.22B
Weighted average by Cap. 4.20x 0.86x 8.22x 2.24%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. KFY Stock
  4. Valuation Korn Ferry