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 |
MA MAN ManpowerGroup Inc. FY ended Feb 19, 2026 | $62.39 | $2.90B | $8.59B | $17.96B | $29.30M | -$13.30M | -215.14x | 0.16x | 61.09x |
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 |
KF KFY KORN FERRY FY ended Jun 18, 2026 | $86.28 | $4.39B | $4.95B | $2.94B | $486.33M | $277.43M | 16.53x | 1.49x | 8.66x |
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 EVActive | Enterprise Multiple | 26.43x | 4/4 | $1.37B | $76.24 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.66x | 4/4 | $883.04M | $49.31 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -41.73x | 4/4 | -$1.45B | — | 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 |
MA MAN ManpowerGroup Inc. FY ended Feb 19, 2026 | $62.39 | $2.90B | $8.59B | $17.96B | $29.30M | -$13.30M | -215.14x | 0.16x | 61.09x |
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 |
KF KFY KORN FERRY FY ended Jun 18, 2026 | $86.28 | $4.39B | $4.95B | $2.94B | $486.33M | $277.43M | 16.53x | 1.49x | 8.66x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 26.43x | 4/4 | $1.37B | $76.24 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.66x | 4/4 | $883.04M | $49.31 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -41.73x | 4/4 | -$1.45B | — | Peer averages are not economically meaningful for this method. |
