DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Kelly Services, Inc. (KELYA)

Industrials | Staffing & Employment Services

Today's Price

$16.37

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. KELYA currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -15.76% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.87% | CAGR (5y): -2.24%

Dividend Growth Rate

Regression: 1.67% | CAGR (5y): 43.1%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 18.69x)

Discount Rate