
Kelly Partners Group Holdings Ltd
ASX:KPG

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:

Valuation History
Kelly Partners Group Holdings Ltd
Fundamental Analysis

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.
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.

Revenue & Expenses Breakdown
Kelly Partners Group Holdings Ltd
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 |
Free Cash Flow Analysis
Kelly Partners Group Holdings Ltd
AUD | |
Free Cash Flow | AUD |
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
|
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.

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.

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
Dividends
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?
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%.