BBSI
Barrett Business Services Inc
Price:  
42.83 
USD
Volume:  
204,709.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BBSI Intrinsic Value

191.10 %
Upside

What is the intrinsic value of BBSI?

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

Is BBSI undervalued or overvalued?

Based on its market price of 42.83 USD and our intrinsic valuation, Barrett Business Services Inc (BBSI) is undervalued by 191.10%.

42.83 USD
Stock Price
124.69 USD
Intrinsic Value
Intrinsic Value Details

BBSI Intrinsic Value - Valuation Summary

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%

BBSI Intrinsic Value - Key Valuation Metrics

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%