KORN FERRY (KFY)
Services-Employment Agencies · Technology · $4.7B
Intrinsic Value (Consensus)
$118.25
Current Price
$92.00
Margin of Safety
+28.5%
28.5% Below Intrinsic Value
Value: $118
Price: $92
Valuation Model Estimates
Current Price: $92.00
DCF (Discounted Cash Flow)
$275.08
Graham Number
$61.27
Earnings Power Value
$44.66
Relative Value (P/E)
$92.00
Dividend Discount Model
$480.00
Consensus Value
$118.25
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $4.60
- EPS (Forward)
- $5.52
- Book Value
- $36.27
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 13.2%
- Debt/Equity
- 21%
- Revenue Growth
- -1.2%
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.6%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance