Kelly Services, Inc.
$652.26M- Market cap
- $583.36M
- Debt
- +$101.90M
- Cash
- −$33.00M
Capital structure 85% equity / 15% debt · EV / Revenue 0.15x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $583.36M · View financials
Snapshot Sep 4, 4:00 PM ET
FY 2025 ·
Decision snapshot: KELYA stock price at discount vs EXC $16.86 current versus $222.88 implied using P/S multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at EXC's multiple
Implied fair value · at KELYA's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple discount
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: KELYA FY 2025 (ended Dec 28, 2025) · EXC FY 2025 (ended Dec 31, 2025). Fiscal years are not aligned.
Trendline
Nine fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 85% equity / 15% debt · EV / Revenue 0.15x
Capital structure 47% equity / 53% debt · EV / Revenue 3.92x · EV / EBITDA 11.38x
EXC carries the larger enterprise value at $95.11B against $652.26M; KELYA trades on the lower EV / Revenue multiple (0.15x vs 3.92x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
KELLY SERVICES, INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
EXELON CORPORATION · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.10x
1.77x
Net debt / EBITDA
Leverage against operating earnings
-2.19x
6.04x
Cash and equivalents
Liquid reserves on the balance sheet
$33.00M
$626.00M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
ManpowerGroup Inc.
KELYA vs MAN
ROBERT HALF INC.
KELYA vs RHI
AMN HEALTHCARE SERVICES INC
KELYA vs AMN
SOUTHERN CO
KELYA vs SO
ENTERGY CORP /DE/
KELYA vs ETR
CONSOLIDATED EDISON INC
KELYA vs ED
Duke Energy Corporation
KELYA vs DUK
AMERICAN ELECTRIC POWER CO INC
KELYA vs AEP
DOMINION ENERGY, INC
KELYA vs D
$101.90M
$51.09B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.