As of 2025-01-19, the Intrinsic Value of Barrett Business Services Inc (BBSI) is
48.24 USD. This BBSI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 43.86 USD, the upside of Barrett Business Services Inc is
10.00%.
The range of the Intrinsic Value is 33.06 - 95.22 USD
48.24 USD
Intrinsic Value
BBSI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
33.06 - 95.22 |
48.24 |
10.0% |
| DCF (Growth 10y) |
33.72 - 88.40 |
47.15 |
7.5% |
| DCF (EBITDA 5y) |
24.66 - 46.25 |
34.65 |
-21.0% |
| DCF (EBITDA 10y) |
27.54 - 48.05 |
36.78 |
-16.1% |
| Fair Value |
15.96 - 15.96 |
15.96 |
-63.62% |
| P/E |
20.92 - 40.42 |
31.72 |
-27.7% |
| EV/EBITDA |
17.61 - 37.88 |
23.72 |
-45.9% |
| EPV |
22.42 - 27.99 |
25.21 |
-42.5% |
| DDM - Stable |
16.26 - 51.21 |
33.74 |
-23.1% |
| DDM - Multi |
20.92 - 50.81 |
29.59 |
-32.5% |
BBSI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,137.73 |
| Beta |
0.90 |
| Outstanding shares (mil) |
25.94 |
| Enterprise Value (mil) |
1,123.30 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.93% |
| Cost of Debt |
5.00% |
| WACC |
6.35% |