KORN FERRY (KFY)
Services-Employment Agencies · Technology · $3.7B
Intrinsic Value (Consensus)
$118.25
Current Price
$72.23
Margin of Safety
+63.7%
63.7% Below Intrinsic Value
Value: $118
Price: $72
Valuation Model Estimates
Current Price: $72.23
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%.
Health Score
B
74
Profitability
18/25
Strength
24/25
Valuation
22/25
Growth
10/25
Financial Health Signals
Declining revenue — top line is shrinking
Low debt — conservative balance sheet
Strong earnings growth (20% YoY)
High free cash flow yield (8.1%) — generating lots of cash relative to price
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
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance