Previous Close | $73.57 |
Intrinsic Value | $17.52 |
Upside potential | -76% |
Data is not available at this time.
Korn Ferry operates as a global organizational consulting firm, specializing in executive search, talent management, and leadership development. The company serves a diverse clientele across industries, including technology, healthcare, and financial services, leveraging its deep expertise in human capital solutions. Korn Ferry differentiates itself through a data-driven approach, integrating proprietary assessments and analytics to optimize workforce performance. Its market position is strengthened by a global footprint and a reputation for delivering tailored, high-impact solutions that align talent strategy with business objectives. The firm’s revenue model is primarily fee-based, driven by retained executive search engagements, consulting services, and recurring talent solutions. In a competitive sector dominated by boutique firms and larger consultancies, Korn Ferry maintains a unique edge by blending traditional advisory services with innovative digital tools, positioning it as a leader in the evolving human capital management landscape.
Korn Ferry reported revenue of $2.8 billion for FY 2024, with net income of $169.2 million, reflecting a net margin of approximately 6%. Operating cash flow stood at $284 million, indicating solid cash generation from core operations. Capital expenditures of $55.1 million suggest moderate reinvestment, aligning with the asset-light nature of its consulting business. The company’s efficiency metrics highlight steady operational execution despite macroeconomic headwinds.
Diluted EPS of $3.23 underscores Korn Ferry’s earnings power, supported by disciplined cost management and scalable service offerings. The firm’s capital efficiency is evident in its ability to convert revenue into operating cash flow at a 10.2% rate. With minimal capital intensity, the business generates strong returns on invested capital, though leverage from debt could influence future flexibility.
Korn Ferry maintains a robust balance sheet, with $941 million in cash and equivalents against total debt of $580.3 million, yielding a conservative net cash position. This liquidity provides ample cushion for strategic initiatives or M&A. The debt-to-equity ratio appears manageable, reflecting prudent financial stewardship and low bankruptcy risk.
Revenue growth has been steady, though net income volatility reflects cyclical demand for talent solutions. The dividend payout of $1.59 per share signals a commitment to shareholder returns, with a payout ratio of approximately 49%, balancing reinvestment and distributions. Long-term growth may hinge on expanding higher-margin consulting services and geographic penetration.
Trading at a P/E multiple of around 15x FY 2024 earnings, Korn Ferry’s valuation aligns with peers, suggesting market expectations of moderate growth. Investors likely price in resilience in human capital demand but remain cautious about economic sensitivity. The stock’s performance will depend on execution in consulting and digital transformation initiatives.
Korn Ferry’s integration of analytics and advisory services provides a defensible moat in talent consulting. Near-term challenges include macroeconomic uncertainty, but long-term trends favoring workforce optimization support demand. Strategic focus on high-value segments and technology adoption should sustain competitive positioning, though success hinges on maintaining client trust and innovation agility.
Korn Ferry 10-K (FY 2024), company filings
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |