Kelly Partners Group Holdings Ltd
ASX:KPG

Watchlist Manager
Kelly Partners Group Holdings Ltd Logo
Kelly Partners Group Holdings Ltd
ASX:KPG
Watchlist
Price: 11.04 AUD 3.66% Market Closed
Market Cap: 495.7m AUD

Intrinsic Value

The intrinsic value of one KPG stock under the Base Case scenario is 5.79 AUD. Compared to the current market price of 11.04 AUD, Kelly Partners Group Holdings Ltd is Overvalued by 48%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

KPG Intrinsic Value
5.79 AUD
Overvaluation 48%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Kelly Partners Group Holdings Ltd

KPG
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for KPG cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Kelly Partners Group Holdings Ltd
ASX:KPG
AU
Professional Services
Market Cap
495.7m AUD
IPO
Jun 21, 2017
AU
Professional Services
Market Cap
495.7m AUD
IPO
Jun 21, 2017
Price
AU$false
EPS
AU$false
Company Overview
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Kelly Partners’ aggressive expansion strategy through acquisitions could overextend the firm’s balance sheet if expected synergies from newly acquired accounting practices fail to materialize, leading to potential integration risks and heightened debt levels.

Bull Theses

Kelly Partners’ highly recurring revenue from core compliance and tax services creates a steady cash-flow stream, providing stability to fund acquisitions and protect against economic volatility in its target SME client segment.

Show More Less
How do you feel about KPG?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Kelly Partners Group Holdings Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Kelly Partners Group Holdings Ltd

Current Assets 36.6m
Cash & Short-Term Investments 2.9m
Receivables 32m
Other Current Assets 1.8m
Non-Current Assets 155.8m
PP&E 41.5m
Intangibles 101.4m
Other Non-Current Assets 12.8m
Efficiency

Free Cash Flow Analysis
Kelly Partners Group Holdings Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Kelly Partners Group Holdings Ltd

Revenue
120.2m AUD
Cost of Revenue
-61.2m AUD
Gross Profit
59m AUD
Operating Expenses
-33.8m AUD
Operating Income
25.2m AUD
Other Expenses
-21.1m AUD
Net Income
4.1m AUD
Fundamental Scores

KPG Profitability Score
Profitability Due Diligence

Kelly Partners Group Holdings Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Exceptional 3-Years Revenue Growth
Positive 3-Year Average ROE
62/100
Profitability
Score

Kelly Partners Group Holdings Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

KPG Solvency Score
Solvency Due Diligence

Kelly Partners Group Holdings Ltd's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Average Altman Z-Score
Long-Term Solvency
Short-Term Solvency
High D/E
26/100
Solvency
Score

Kelly Partners Group Holdings Ltd's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KPG Price Targets Summary
Kelly Partners Group Holdings Ltd

There are no price targets for KPG.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for KPG is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

KPG Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one KPG stock?

The intrinsic value of one KPG stock under the Base Case scenario is 5.79 AUD.

Is KPG stock undervalued or overvalued?

Compared to the current market price of 11.04 AUD, Kelly Partners Group Holdings Ltd is Overvalued by 48%.

Back to Top