Korn Ferry
NYSE:KFY

Watchlist Manager
Korn Ferry Logo
Korn Ferry
NYSE:KFY
Watchlist
Price: 66.05 USD -0.81% Market Closed
Market Cap: 3.4B USD

Relative Value

The Relative Value of one KFY stock under the Base Case scenario is 71.49 USD. Compared to the current market price of 66.05 USD, Korn Ferry is Undervalued by 8%.

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
71.49 USD
Undervaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
33
vs Industry
43
Median 3Y
1.1
Median 5Y
1.1
Industry
1.3
Forward
1.2
vs History
60
vs Industry
42
Median 3Y
14.1
Median 5Y
15.1
Industry
18.6
Forward
13.5
vs History
42
vs Industry
49
Median 3Y
8.8
Median 5Y
8.9
Industry
13.1
vs History
47
vs Industry
43
Median 3Y
10.8
Median 5Y
10.8
Industry
17.8
vs History
49
vs Industry
52
Median 3Y
1.9
Median 5Y
1.9
Industry
2.3
vs History
34
vs Industry
46
Median 3Y
0.9
Median 5Y
1
Industry
1.3
Forward
1.1
vs History
28
vs Industry
68
Median 3Y
1
Median 5Y
1.1
Industry
3.1
vs History
38
vs Industry
47
Median 3Y
6.4
Median 5Y
6.6
Industry
9.8
Forward
6.4
vs History
38
vs Industry
48
Median 3Y
7.9
Median 5Y
8.4
Industry
12.9
Forward
8.6
vs History
47
vs Industry
50
Median 3Y
8
Median 5Y
8.1
Industry
12.5
vs History
49
vs Industry
44
Median 3Y
9.5
Median 5Y
9.5
Industry
14.5
vs History
38
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
3.4B USD 1.2 14 7.2 8.9
JP
Recruit Holdings Co Ltd
TSE:6098
12.8T JPY 3.6 34 20.9 25.9
US
Robert Half Inc
SWB:RHJ
6.6B EUR 1.3 36.1 23.5 28.7
NL
Randstad NV
AEX:RAND
6.5B EUR 0.3 61.4 9.3 19.8
CH
Adecco Group AG
SIX:ADEN
3.9B CHF 0.2 13.8 7.8 11
US
Robert Half International Inc
NYSE:RHI
4.6B USD 0.8 22.3 13.8 16.9
CN
51job Inc
F:IWQ
3.9B EUR 7.1 49.1 39.2 40
US
TriNet Group Inc
NYSE:TNET
4B USD 0.8 23.7 14.4 18.8
JP
Persol Holdings Co Ltd
TSE:2181
590.2B JPY 0.4 16.4 6 9.4
US
First Advantage Corp
NASDAQ:FA
3.1B USD 3.6 -27.7 60 -80.3
US
Alight Inc
NYSE:ALIT
3B USD 1.3 -19.2 10.5 85.7
P/E Multiple
Earnings Growth PEG
US
Korn Ferry
NYSE:KFY
Average P/E: 30.1
14
24%
0.6
JP
Recruit Holdings Co Ltd
TSE:6098
34
17%
2
US
R
Robert Half Inc
SWB:RHJ
36.1
26%
1.4
NL
R
Randstad NV
AEX:RAND
61.4
87%
0.7
CH
A
Adecco Group AG
SIX:ADEN
13.8
24%
0.6
US
Robert Half International Inc
NYSE:RHI
22.3
26%
0.9
CN
5
51job Inc
F:IWQ
49.1
N/A N/A
US
TriNet Group Inc
NYSE:TNET
23.7
18%
1.3
JP
P
Persol Holdings Co Ltd
TSE:2181
16.4
18%
0.9
US
F
First Advantage Corp
NASDAQ:FA
Negative Multiple: -27.7 N/A N/A
US
Alight Inc
NYSE:ALIT
Negative Multiple: -19.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Korn Ferry
NYSE:KFY
Average EV/EBITDA: 19.3
7.2
13%
0.6
JP
Recruit Holdings Co Ltd
TSE:6098
20.9
12%
1.7
US
R
Robert Half Inc
SWB:RHJ
23.5
37%
0.6
NL
R
Randstad NV
AEX:RAND
9.3
10%
0.9
CH
A
Adecco Group AG
SIX:ADEN
7.8
11%
0.7
US
Robert Half International Inc
NYSE:RHI
13.8
37%
0.4
CN
5
51job Inc
F:IWQ
39.2
N/A N/A
US
TriNet Group Inc
NYSE:TNET
14.4
6%
2.4
JP
P
Persol Holdings Co Ltd
TSE:2181
6
7%
0.9
US
F
First Advantage Corp
NASDAQ:FA
60
88%
0.7
US
Alight Inc
NYSE:ALIT
10.5
18%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Korn Ferry
NYSE:KFY
Average EV/EBIT: 26.5
8.9
16%
0.6
JP
Recruit Holdings Co Ltd
TSE:6098
25.9
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
28.7
35%
0.8
NL
R
Randstad NV
AEX:RAND
19.8
21%
0.9
CH
A
Adecco Group AG
SIX:ADEN
11
15%
0.7
US
Robert Half International Inc
NYSE:RHI
16.9
35%
0.5
CN
5
51job Inc
F:IWQ
40
N/A N/A
US
TriNet Group Inc
NYSE:TNET
18.8
1%
18.8
JP
P
Persol Holdings Co Ltd
TSE:2181
9.4
N/A N/A
US
F
First Advantage Corp
NASDAQ:FA
Negative Multiple: -80.3 N/A N/A
US
Alight Inc
NYSE:ALIT
85.7
56%
1.5