BBSI
Barrett Business Services Inc
Price:  
124.68 
USD
Volume:  
14,047.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BBSI Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Barrett Business Services Inc (BBSI) is 158.76 USD. This BBSI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 124.68 USD, the upside of Barrett Business Services Inc is %.

The range of the Intrinsic Value is 113.21 - 287.33 USD

124.68 USD
Stock Price
158.76 USD
Intrinsic Value
Intrinsic Value Details

BBSI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 113.21 - 287.33 158.76 27.3%
DCF (Growth 10y) 120.04 - 282.08 162.81 30.6%
DCF (EBITDA 5y) 103.36 - 174.40 137.10 10.0%
DCF (EBITDA 10y) 114.63 - 188.91 148.52 19.1%
Fair Value 61.64 - 61.64 61.64 -50.56%
P/E 107.48 - 127.77 119.57 -4.1%
EV/EBITDA 78.43 - 136.23 95.90 -23.1%
EPV 90.93 - 124.49 107.71 -13.6%
DDM - Stable 52.94 - 185.85 119.40 -4.2%
DDM - Multi 70.04 - 196.21 103.80 -16.7%

BBSI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 815.41
Beta 0.88
Outstanding shares (mil) 6.54
Enterprise Value (mil) 764.14
Market risk premium 4.60%
Cost of Equity 8.85%
Cost of Debt 5.00%
WACC 6.32%