Korn/Ferry International
S&P 600
$77.59
-0.70%
Delayed · cached 15 min
Fair value analysis
KFY
Korn/Ferry International
$77.59
Close used for this calculation
$114.55Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
72/100
Quality radar
Consensus fair value
$114.55
Below FV▲ +47.6% against the close used
Model range $66.35 – $160.39
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$66.35Fair value$114.55Bull$160.39
FairClose
52-week traded range
52W low $59.5452W high $86.28
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Korn/Ferry International closed at $77.59, 32.3% below the consensus fair value of $114.55 drawn from 9 valuation models.
Financial DNA score 72/100 — Strong. P/E of 14.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$121.11
+56.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$66.35
-14.5%
√(22.5 × EPS × BVPS)
EPS=5.22, BVPS=37.48 · outside Graham range (P/E 14.9, P/B 2.1) — asset-light, treat as a rough floor
P/E Fair Value
$104.40
+34.6%
EPS × 20x (sector P/E)
EPS=5.22, Sector P/E=20x
Peter Lynch (PEG)
$145.38
+87.4%
EPS × Growth% (PEG = 1 is fair)
EPS=5.22, g=27.9%
EV/EBITDA
$160.39
+106.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=473.59M
Dividend Discount (DDM)
$107.26
+38.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.99, r=10%, g=8%
Book Value (P/B)
$75.53
-2.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=37.48, ROE=14.1%, g=6%, r=10%
Reverse DCF
$77.59
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.1% | Historical: 27.9%
Margin of Safety
$72.97
-6.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=97.29, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.