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 3,922 - -
Change - -24.01% 25.9% 0.57% 8.19% 13.77% - -
Enterprise Value (EV) 1 2,672 2,024 2,582 2,541 2,750 3,982 3,746 3,492
Change - -24.25% 27.55% -1.57% 8.25% 44.77% -5.92% -6.77%
P/E 10.3x 12.2x 18.8x 13.4x 12.7x 13x 11.5x 10.9x
PBR 2.12x 1.52x 1.82x 1.7x 1.69x 1.69x 1.57x 1.44x
PEG - -0.4x -1x 0.3x 0.9x 2.19x 0.9x 1.98x
Capitalization / Revenue 1.26x 0.89x 1.15x 1.17x 1.19x 1.12x 1.01x 0.94x
EV / Revenue 1.02x 0.71x 0.93x 0.93x 0.95x 1.14x 0.96x 0.83x
EV / EBITDA 4.96x 4.43x 6.32x 5.48x 5.53x 6.62x 5.45x 4.87x
EV / EBIT 5.68x 5.28x 12.1x 6.97x 7.53x 8.55x 6.94x 6.03x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.48 0.6 1.02 1.59 1.99 2.215 2.2 2.2
Rate of return 0.78% 1.25% 1.68% 2.58% 3% 3.08% 3.06% 3.06%
EPS 2 5.98 3.95 3.23 4.6 5.22 5.53 6.255 6.6
Distribution rate 8.03% 15.2% 31.6% 34.6% 38.1% 40.1% 35.2% 33.3%
Net sales 1 2,627 2,835 2,763 2,730 2,907 3,501 3,883 4,183
EBITDA 1 538.9 457.3 408.2 463.9 497.8 601.5 687.7 716.8
EBIT 1 470.1 383.7 212.9 364.6 365.3 465.7 540 579.3
Net income 326.4 209.5 169.2 246.1 277.4 - 350.8 355
Net Debt 1 -639.8 -492.7 -586.8 -645.6 -696.9 59.56 -176 -429.7
Reference price 2 61.44 48.02 60.72 61.70 66.44 71.89 71.89 71.89
Nbr of stocks (in thousands) 53,903 52,409 52,180 51,646 51,887 54,559 - -
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.($)
13x1.14x6.62x3.08% 3.92B
33.6x5.96x22.79x0.14% 165B
23.45x4.81x16.05x2.49% 114B
20.13x6.19x13.16x4.39% 39.42B
11.01x3.56x7.77x1.52% 7.46B
17.81x0.32x7.91x4.72% 6.86B
19.99x3.73x11.8x1.76% 4.83B
11.64x0.26x7.03x4.63% 4.4B
13.74x0.34x5.67x4.41% 4.13B
25.99x0.56x11.69x7.21% 3.31B
Average 19.04x 2.69x 11.05x 3.43% 35.31B
Weighted average by Cap. 27.05x 5.18x 18.11x 1.72%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Korn Ferry

Historical PBR trend

Valuation ratios - PBR - Korn Ferry

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Korn Ferry

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Korn Ferry


Year-on-year evolution of the Yield

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