As of 2025-07-16, the Intrinsic Value of Barrett Business Services Inc (BBSI) is 124.69 USD. This BBSI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.83 USD, the upside of Barrett Business Services Inc is 191.10%.
The range of the Intrinsic Value is 82.63 - 273.21 USD
Based on its market price of 42.83 USD and our intrinsic valuation, Barrett Business Services Inc (BBSI) is undervalued by 191.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 82.63 - 273.21 | 124.69 | 191.1% |
| DCF (Growth 10y) | 112.09 - 352.31 | 165.33 | 286.0% |
| DCF (EBITDA 5y) | 51.08 - 69.92 | 61.02 | 42.5% |
| DCF (EBITDA 10y) | 75.12 - 102.24 | 88.88 | 107.5% |
| Fair Value | 10.15 - 10.15 | 10.15 | -76.31% |
| P/E | 29.50 - 56.94 | 38.62 | -9.8% |
| EV/EBITDA | 18.53 - 34.94 | 28.40 | -33.7% |
| EPV | 27.29 - 33.95 | 30.62 | -28.5% |
| DDM - Stable | 18.53 - 62.89 | 40.71 | -5.0% |
| DDM - Multi | 50.71 - 134.46 | 73.73 | 72.1% |
| Market Cap (mil) | 1,099.87 |
| Beta | 0.74 |
| Outstanding shares (mil) | 25.68 |
| Enterprise Value (mil) | 1,067.90 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.29% |
| Cost of Debt | 5.00% |
| WACC | 6.01% |