Kelly Services Inc
NASDAQ:KELYA

Watchlist Manager
Kelly Services Inc Logo
Kelly Services Inc
NASDAQ:KELYA
Watchlist
Price: 8.9 USD -0.89%
Market Cap: 314.5m USD

Relative Value

The Relative Value of one KELYA stock under the Base Case scenario is 40.04 USD. Compared to the current market price of 8.9 USD, Kelly Services Inc is Undervalued by 78%.

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.

KELYA Relative Value
Base Case
40.04 USD
Undervaluation 78%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
93
Median 3Y
0.1
Median 5Y
0.1
Industry
1.3
Forward
0.1
vs History
vs Industry
45
Median 3Y
-2
Median 5Y
6.6
Industry
18.5
Forward
5.5
vs History
76
vs Industry
25
Median 3Y
9.2
Median 5Y
7.6
Industry
12.8
vs History
vs Industry
59
Median 3Y
1.8
Median 5Y
1.9
Industry
17.2
vs History
96
vs Industry
89
Median 3Y
0.5
Median 5Y
0.5
Industry
2.5
vs History
90
vs Industry
88
Median 3Y
0.1
Median 5Y
0.1
Industry
1.4
Forward
0.1
vs History
93
vs Industry
77
Median 3Y
0.6
Median 5Y
0.6
Industry
3.3
vs History
95
vs Industry
54
Median 3Y
5.5
Median 5Y
6.1
Industry
9.6
Forward
3.3
vs History
95
vs Industry
46
Median 3Y
8.5
Median 5Y
9.3
Industry
12.3
Forward
226.2
vs History
65
vs Industry
16
Median 3Y
8.4
Median 5Y
7.6
Industry
11.8
vs History
60
vs Industry
10
Median 3Y
10.3
Median 5Y
7.3
Industry
13.9
vs History
95
vs Industry
85
Median 3Y
0.3
Median 5Y
0.3
Industry
1.8

Multiples Across Competitors

KELYA Competitors Multiples
Kelly Services Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Kelly Services Inc
NASDAQ:KELYA
314.2m USD 0.1 -2 3.5 5.5
JP
Recruit Holdings Co Ltd
TSE:6098
12.3T JPY 3.5 28.2 18.4 22.1
NL
Randstad NV
AEX:RAND
5.6B EUR 0.2 108.3 8.4 18.8
CH
Adecco Group AG
SIX:ADEN
3.8B CHF 0.2 14.4 8.2 11.4
US
Robert Half Inc
SWB:RHJ
3.9B EUR 0.8 29.3 24.5 35.4
CN
51job Inc
F:IWQ
3.9B EUR 7.3 50.1 40.3 41.1
JP
Persol Holdings Co Ltd
TSE:2181
634.3B JPY 0.4 18.9 6.6 10.5
US
Korn Ferry
NYSE:KFY
3.6B USD 1.3 13.8 6.7 8.3
JP
TechnoPro Holdings Inc
TSE:6028
502.9B JPY 2.1 30.7 17 19.2
PL
Benefit Systems SA
WSE:BFT
10.9B PLN 2.6 20.8 11 18.1
US
TriNet Group Inc
NYSE:TNET
2.9B USD 0.6 22.2 11.5 14.8
P/E Multiple
Earnings Growth PEG
US
Kelly Services Inc
NASDAQ:KELYA
Average P/E: 33.7
Negative Multiple: -2
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
28.2
17%
1.7
NL
R
Randstad NV
AEX:RAND
108.3
77%
1.4
CH
A
Adecco Group AG
SIX:ADEN
14.4
22%
0.7
US
R
Robert Half Inc
SWB:RHJ
29.3
6%
4.9
CN
5
51job Inc
F:IWQ
50.1
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
18.9
14%
1.3
US
Korn Ferry
NYSE:KFY
13.8
12%
1.2
JP
TechnoPro Holdings Inc
TSE:6028
30.7
20%
1.5
PL
B
Benefit Systems SA
WSE:BFT
20.8
26%
0.8
US
TriNet Group Inc
NYSE:TNET
22.2
17%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Kelly Services Inc
NASDAQ:KELYA
Average EV/EBITDA: 14.2
3.5
12%
0.3
JP
Recruit Holdings Co Ltd
TSE:6098
18.4
12%
1.5
NL
R
Randstad NV
AEX:RAND
8.4
6%
1.4
CH
A
Adecco Group AG
SIX:ADEN
8.2
8%
1
US
R
Robert Half Inc
SWB:RHJ
24.5
16%
1.5
CN
5
51job Inc
F:IWQ
40.3
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
6.6
8%
0.8
US
Korn Ferry
NYSE:KFY
6.7
9%
0.7
JP
TechnoPro Holdings Inc
TSE:6028
17
12%
1.4
PL
B
Benefit Systems SA
WSE:BFT
11
26%
0.4
US
TriNet Group Inc
NYSE:TNET
11.5
5%
2.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Kelly Services Inc
NASDAQ:KELYA
Average EV/EBIT: 18.7
5.5
14%
0.4
JP
Recruit Holdings Co Ltd
TSE:6098
22.1
N/A N/A
NL
R
Randstad NV
AEX:RAND
18.8
19%
1
CH
A
Adecco Group AG
SIX:ADEN
11.4
14%
0.8
US
R
Robert Half Inc
SWB:RHJ
35.4
18%
2
CN
5
51job Inc
F:IWQ
41.1
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
10.5
N/A N/A
US
Korn Ferry
NYSE:KFY
8.3
10%
0.8
JP
TechnoPro Holdings Inc
TSE:6028
19.2
N/A N/A
PL
B
Benefit Systems SA
WSE:BFT
18.1
27%
0.7
US
TriNet Group Inc
NYSE:TNET
14.8
1%
14.8