Spreadsheet Data
Audit the saved peer set and the method inputs behind the blended fair value.
Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA |
|---|
| Net Income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
RH RHI ROBERT HALF INC. FY ended Jan 31, 2026 | $45.31 | $4.64B | $4.57B | $5.38B | $246.48M | $132.99M | 34.07x | 0.86x | 18.54x |
KF KFRC KFORCE INC FY ended Feb 13, 2026 | $58.10 | $1.04B | $1.06B | $1.33B | $52.33M | $34.83M | 29.64x | 0.78x | 16.84x |
NS NSP INSPERITY, INC. FY ended Feb 03, 2026 | $53.54 | $2.04B | $3.47B | $6.81B | $20.50M | -$7.00M | -281.79x | 0.30x | 60.34x |
KE KELYA KELLY SERVICES INC FY ended Dec 28, 2025 | $17.28 | $597.89M | $479.19M | $4.25B | -$3.00M | -$254.10M | -2.39x | 0.14x | 23.84x |
See which peer averages feed the weighted fair value and which methods are excluded.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 32.77x | 4/4 | -$4.73B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.52x | 4/4 | $9.37B | $201.38 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -55.12x | 4/4 | $733.05M | $15.76 | Peer averages are not economically meaningful for this method. |
Open the saved peer table used to audit the fair value view.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA | Net Income | P/E | P/S | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|
RH RHI ROBERT HALF INC. FY ended Jan 31, 2026 | $45.31 | $4.64B | $4.57B | $5.38B | $246.48M | $132.99M | 34.07x | 0.86x | 18.54x |
KF KFRC KFORCE INC FY ended Feb 13, 2026 | $58.10 | $1.04B | $1.06B | $1.33B | $52.33M | $34.83M | 29.64x | 0.78x | 16.84x |
NS NSP INSPERITY, INC. FY ended Feb 03, 2026 | $53.54 | $2.04B | $3.47B | $6.81B | $20.50M | -$7.00M | -281.79x | 0.30x | 60.34x |
KE KELYA KELLY SERVICES INC FY ended Dec 28, 2025 | $17.28 | $597.89M | $479.19M | $4.25B | -$3.00M | -$254.10M | -2.39x | 0.14x | 23.84x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 32.77x | 4/4 | -$4.73B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.52x | 4/4 | $9.37B | $201.38 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -55.12x | 4/4 | $733.05M | $15.76 | Peer averages are not economically meaningful for this method. |
