Kelly Services, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-42.3% vs price
Base Case (Median)
-3.1% vs price
Bull Case (75th pct.)
36.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $20.30 | 23.0% | High (40%) |
| EV/EBITDA | $28.97 | 75.6% | Medium (20%) |
| EV/FCF | $11.68 | -29.2% | Medium (20%) |
| Earnings Power Value | $3.05 | -81.5% | High (70%) |
Based on 4 out of 8 methods, KELYA appears fairly valued at the current price of $16.50. The base case fair value of $15.99 implies 3.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.