Projected Income Statement: Kforce Inc.

Forecast Balance Sheet: Kforce Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - - 41.5 32.4 64.3 80.6 70 76.8
Change - - - -21.93% 98.46% 25.43% -13.15% 9.71%
Announcement Date 2/7/22 A 2/6/23 A 2/5/24 A 2/3/25 A 2/2/26 A - - -
1USD in Million
Estimates

Cash Flow Forecast: Kforce Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 6.441 8.109 7.763 7.573 14.84 14.99 16 16
Change - 25.9% -4.27% -2.45% 95.96% 1.04% 6.71% 0%
Free Cash Flow (FCF) 1 66.46 82.7 83.7 79.3 - - - -
Change - 24.44% 1.22% -5.26% - - - -
Announcement Date 2/7/22 A 2/6/23 A 2/5/24 A 2/3/25 A 2/2/26 A - - -
1USD in Million
Estimates

Forecast Financial Ratios: Kforce Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 8% 8.23% 7.55% 6.38% 5.48% 6.24% 6.85% 7.4%
EBIT Margin (%) 6.75% 6.83% 5.69% 4.96% 3.77% 4.78% 5.32% 5.83%
EBT Margin (%) 6.28% 5.99% 5.57% 4.81% 3.53% 4.63% 5.4% 6.22%
Net margin (%) 4.76% 4.41% 3.99% 3.59% 2.62% 3.14% 3.63% 3.98%
FCF margin (%) 4.21% 4.83% 5.46% 5.64% - - - -
FCF / Net Income (%) 88.4% 109.63% 137.05% 157.3% - - - -

Profitability

        
ROA 15.3% 16.85% 16.29% 14.09% - - - -
ROE 40.82% 40.71% 35.79% 32.14% 24.94% 32.85% 35.36% 35.68%

Financial Health

        
Leverage (Debt/EBITDA) - - 0.36x 0.36x 0.88x 0.93x 0.71x 0.69x
Debt / Free cash flow - - 0.5x 0.41x - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 0.41% 0.47% 0.51% 0.54% 1.12% 1.08% 1.11% 1.06%
CAPEX / EBITDA (%) 5.09% 5.76% 6.71% 8.44% 20.39% 17.36% 16.17% 14.31%
CAPEX / FCF (%) 9.69% 9.81% 9.27% 9.55% - - - -

Items per share

        
Cash flow per share 1 3.437 4.429 4.689 4.618 - - - -
Change - 28.87% 5.87% -1.5% - - - -
Dividend per Share 1 0.98 1.2 1.44 1.52 1.56 1.6 1.6 1.6
Change - 22.45% 20% 5.56% 2.63% 2.56% 0% 0%
Book Value Per Share 1 8.882 8.886 8.155 8.22 7.01 8.136 9.422 9.61
Change - 0.05% -8.23% 0.79% -14.72% 16.06% 15.81% 1.99%
EPS 1 3.54 3.68 3.13 2.68 1.96 2.536 3.095 3.633
Change - 3.95% -14.95% -14.38% -26.87% 29.37% 22.04% 17.4%
Nbr of stocks (in thousands) 20,294 19,701 18,916 18,302 17,244 16,731 16,731 16,731
Announcement Date 2/7/22 A 2/6/23 A 2/5/24 A 2/3/25 A 2/2/26 A - - -
1USD
Estimates
2026 *2027 *
P/E 22.4x 18.3x
PBR 6.98x 6.03x
EV / Sales 0.74x 0.71x
Yield 2.82% 2.82%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
A
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
56.77USD
Average target price
60.67USD
Spread / Average Target
+6.86%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. KFRC Stock
  4. Financials Kforce Inc.