investorscraft@gmail.com

Intrinsic ValueKelly Services, Inc. (KELYA)

Previous Close$10.80
Intrinsic Value
Upside potential
Previous Close
$10.80

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kelly Services, Inc. operates as a workforce solutions provider in the staffing and recruitment industry, offering temporary, permanent, and outsourced workforce solutions across diverse sectors, including professional, industrial, and education. The company generates revenue primarily through staffing services, where it acts as an intermediary between employers and job seekers, earning fees based on hours worked or placements made. Kelly Services differentiates itself through specialized industry expertise, global reach, and a focus on workforce flexibility, catering to clients' evolving labor demands. The company operates in a highly competitive market dominated by large players like Adecco and Randstad, but maintains a strong regional presence in North America and select international markets. Its ability to adapt to labor market trends, such as the rise of gig work and remote staffing, positions it as a resilient player in the human capital management space.

Revenue Profitability And Efficiency

Kelly Services reported revenue of $4.33 billion for FY 2024, reflecting its scale in the staffing industry. However, the company posted a net loss of $0.6 million, with diluted EPS of -$0.02, indicating margin pressures. Operating cash flow stood at $26.9 million, while capital expenditures were -$11.1 million, suggesting restrained investment activity. These metrics highlight challenges in converting top-line growth into bottom-line profitability amid competitive and cyclical industry dynamics.

Earnings Power And Capital Efficiency

The company's negative net income and minimal operating cash flow relative to revenue underscore inefficiencies in earnings generation. With capital expenditures modest compared to operating cash flow, Kelly Services appears to prioritize liquidity over aggressive reinvestment. The staffing industry's low barriers to entry and wage inflation pressures likely contribute to these capital efficiency challenges, necessitating operational improvements to enhance returns.

Balance Sheet And Financial Health

Kelly Services maintains a conservative balance sheet, with $39 million in cash and equivalents against $302.6 million in total debt. The debt level appears manageable given the company's revenue scale, but the lack of profitability raises questions about long-term leverage sustainability. The absence of significant capital expenditures suggests a focus on maintaining financial flexibility rather than pursuing growth through heavy investment.

Growth Trends And Dividend Policy

Despite revenue scale, Kelly Services exhibits stagnant growth, with FY 2024 results showing profitability challenges. The company paid a dividend of $0.30 per share, indicating a commitment to shareholder returns despite earnings pressure. This policy may reflect confidence in cash flow stability, though the sustainability of payouts remains contingent on improving operational performance in a cyclical industry.

Valuation And Market Expectations

The market likely prices Kelly Services at a discount to larger staffing peers, reflecting its profitability struggles and regional concentration. Investors appear to assign limited growth premiums, focusing instead on cash flow stability and dividend yield. Valuation multiples would need significant earnings improvement to warrant re-rating, given the competitive industry backdrop.

Strategic Advantages And Outlook

Kelly Services benefits from established client relationships and industry expertise, but must address margin compression to capitalize on labor market trends. The outlook remains cautious, with success dependent on operational efficiency gains and potential niche specialization. Workforce digitization and flexible staffing demand could present opportunities, though execution risks persist in a tight labor market.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount