Korn Ferry
NYSE:KFY

Watchlist Manager
Korn Ferry Logo
Korn Ferry
NYSE:KFY
Watchlist
Price: 61.84 USD -0.69% Market Closed
Market Cap: 3.2B USD

Relative Value

The Relative Value of one KFY stock under the Base Case scenario is 69.75 USD. Compared to the current market price of 61.84 USD, Korn Ferry is Undervalued by 11%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

KFY Relative Value
Base Case
69.75 USD
Undervaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
43
Median 3Y
1.1
Median 5Y
1.1
Industry
1.3
Forward
1.2
vs History
66
vs Industry
42
Median 3Y
13.9
Median 5Y
15.1
Industry
18.7
Forward
12.6
vs History
50
vs Industry
49
Median 3Y
8.7
Median 5Y
8.8
Industry
12.5
vs History
50
vs Industry
43
Median 3Y
10.7
Median 5Y
10.7
Industry
17
vs History
60
vs Industry
52
Median 3Y
1.9
Median 5Y
1.9
Industry
2.3
vs History
39
vs Industry
46
Median 3Y
0.9
Median 5Y
0.9
Industry
1.3
Forward
1
vs History
38
vs Industry
68
Median 3Y
1
Median 5Y
1
Industry
3.1
vs History
46
vs Industry
47
Median 3Y
6
Median 5Y
6.5
Industry
9.8
Forward
6
vs History
49
vs Industry
48
Median 3Y
7.3
Median 5Y
8.3
Industry
12.9
Forward
8
vs History
52
vs Industry
50
Median 3Y
7.5
Median 5Y
8
Industry
11.8
vs History
55
vs Industry
44
Median 3Y
9.4
Median 5Y
9.4
Industry
13.9
vs History
55
vs Industry
59
Median 3Y
1
Median 5Y
1
Industry
1.7

Multiples Across Competitors

KFY Competitors Multiples
Korn Ferry Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Korn Ferry
NYSE:KFY
3.2B USD 1.2 13.1 6.7 8.2
JP
Recruit Holdings Co Ltd
TSE:6098
11.3T JPY 3.2 30 18.3 22.7
US
Robert Half Inc
SWB:RHJ
6.4B EUR 1.3 35.6 23.1 28.3
NL
Randstad NV
AEX:RAND
6.2B EUR 0.3 49.3 8.9 19
US
Robert Half International Inc
NYSE:RHI
4.5B USD 0.8 21.9 13.5 16.5
CN
51job Inc
F:IWQ
3.9B EUR 7.3 50.1 40.4 41.1
CH
Adecco Group AG
SIX:ADEN
3.6B CHF 0.2 12.7 7.4 10.5
US
TriNet Group Inc
NYSE:TNET
3.8B USD 0.8 22.1 10.8 13.2
JP
Persol Holdings Co Ltd
TSE:2181
555.3B JPY 0.4 15.5 5.6 8.8
US
Insperity Inc
NYSE:NSP
2.9B USD 0.4 32.3 14 19.3
US
Alight Inc
NYSE:ALIT
2.8B USD 1.2 -18.1 10.1 82.5
P/E Multiple
Earnings Growth PEG
US
Korn Ferry
NYSE:KFY
Average P/E: 28.3
13.1
24%
0.5
JP
Recruit Holdings Co Ltd
TSE:6098
30
17%
1.8
US
R
Robert Half Inc
SWB:RHJ
35.6
26%
1.4
NL
R
Randstad NV
AEX:RAND
49.3
87%
0.6
US
Robert Half International Inc
NYSE:RHI
21.9
26%
0.8
CN
5
51job Inc
F:IWQ
50.1
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
12.7
24%
0.5
US
TriNet Group Inc
NYSE:TNET
22.1
18%
1.2
JP
P
Persol Holdings Co Ltd
TSE:2181
15.5
18%
0.9
US
Insperity Inc
NYSE:NSP
32.3
24%
1.3
US
Alight Inc
NYSE:ALIT
Negative Multiple: -18.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Korn Ferry
NYSE:KFY
Average EV/EBITDA: 14.4
6.7
13%
0.5
JP
Recruit Holdings Co Ltd
TSE:6098
18.3
12%
1.5
US
R
Robert Half Inc
SWB:RHJ
23.1
37%
0.6
NL
R
Randstad NV
AEX:RAND
8.9
10%
0.9
US
Robert Half International Inc
NYSE:RHI
13.5
37%
0.4
CN
5
51job Inc
F:IWQ
40.4
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
7.4
11%
0.7
US
TriNet Group Inc
NYSE:TNET
10.8
6%
1.8
JP
P
Persol Holdings Co Ltd
TSE:2181
5.6
7%
0.8
US
Insperity Inc
NYSE:NSP
14
29%
0.5
US
Alight Inc
NYSE:ALIT
10.1
18%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Korn Ferry
NYSE:KFY
Average EV/EBIT: 24.6
8.2
16%
0.5
JP
Recruit Holdings Co Ltd
TSE:6098
22.7
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
28.3
42%
0.7
NL
R
Randstad NV
AEX:RAND
19
21%
0.9
US
Robert Half International Inc
NYSE:RHI
16.5
42%
0.4
CN
5
51job Inc
F:IWQ
41.1
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
10.5
15%
0.7
US
TriNet Group Inc
NYSE:TNET
13.2
5%
2.6
JP
P
Persol Holdings Co Ltd
TSE:2181
8.8
N/A N/A
US
Insperity Inc
NYSE:NSP
19.3
36%
0.5
US
Alight Inc
NYSE:ALIT
82.5
36%
2.3