investorscraft@gmail.com

Intrinsic ValueKforce Inc. (KFRC)

Previous Close$35.33
Intrinsic Value
Upside potential
Previous Close
$35.33

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

Kforce Inc. operates as a professional staffing and solutions firm, specializing in technology, finance, and accounting sectors. The company generates revenue primarily through temporary and permanent placement services, leveraging its expertise to match skilled professionals with client needs. Kforce serves a diverse client base, including Fortune 500 companies, mid-market firms, and government agencies, positioning itself as a trusted partner in the highly competitive staffing industry. The firm differentiates itself through deep industry knowledge, a consultative approach, and a robust network of qualified candidates. Its focus on high-demand skill sets, such as IT and finance, allows it to capitalize on labor market trends and client demand for specialized talent. Kforce’s market position is strengthened by its ability to adapt to evolving workforce dynamics, including remote work and gig economy trends, while maintaining strong client relationships and candidate satisfaction.

Revenue Profitability And Efficiency

Kforce reported revenue of $1.41 billion for FY 2024, with net income of $50.4 million, reflecting a net margin of approximately 3.6%. Diluted EPS stood at $2.62, demonstrating steady profitability. Operating cash flow was robust at $86.9 million, supported by efficient working capital management. Capital expenditures were modest at $7.6 million, indicating a capital-light business model focused on scalable growth.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its ability to maintain high utilization rates and pricing discipline in a competitive staffing market. Kforce’s capital efficiency is evident in its strong operating cash flow relative to net income, highlighting effective management of receivables and payables. The firm’s focus on high-margin specialty staffing segments further enhances its return on invested capital.

Balance Sheet And Financial Health

Kforce maintains a conservative balance sheet, with $349,000 in cash and equivalents and total debt of $47.6 million. The low debt level and healthy operating cash flow suggest manageable leverage and financial flexibility. The company’s working capital management appears sound, with sufficient liquidity to meet short-term obligations and invest in growth initiatives.

Growth Trends And Dividend Policy

Kforce has demonstrated consistent revenue growth, benefiting from strong demand in technology and finance staffing. The company pays a dividend of $1.53 per share, reflecting a commitment to returning capital to shareholders. Dividend sustainability is supported by stable cash flows and a prudent payout ratio, aligning with its balanced capital allocation strategy.

Valuation And Market Expectations

The market values Kforce at a P/E multiple reflective of its steady earnings and growth prospects. Investor expectations are likely anchored to the company’s ability to maintain margins and capitalize on labor market trends, particularly in high-demand sectors like IT and finance. Valuation metrics suggest a balanced view of near-term growth and long-term stability.

Strategic Advantages And Outlook

Kforce’s strategic advantages include its niche focus, strong client relationships, and adaptability to labor market shifts. The outlook remains positive, driven by sustained demand for specialized staffing services and the firm’s ability to navigate economic cycles. Challenges include competitive pressures and wage inflation, but Kforce’s consultative approach and operational efficiency position it well for continued success.

Sources

10-K filings, company investor relations

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