As of 2024-07-27, the Intrinsic Value of CBIZ Inc (CBZ) is
98.31 USD. This CBZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 85.66 USD, the upside of CBIZ Inc is
%.
The range of the Intrinsic Value is 65.76 - 190.43 USD
98.31 USD
Intrinsic Value
CBZ Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
65.76 - 190.43 |
98.31 |
14.8% |
| DCF (Growth 10y) |
86.73 - 234.12 |
125.49 |
46.5% |
| DCF (EBITDA 5y) |
55.34 - 93.13 |
71.91 |
-16.1% |
| DCF (EBITDA 10y) |
75.09 - 123.90 |
95.98 |
12.1% |
| Fair Value |
39.57 - 39.57 |
39.57 |
-53.81% |
| P/E |
69.23 - 84.84 |
77.79 |
-9.2% |
| EV/EBITDA |
30.43 - 74.38 |
57.50 |
-32.9% |
| EPV |
21.63 - 32.15 |
26.89 |
-68.6% |
| DDM - Stable |
25.60 - 90.43 |
58.01 |
-32.3% |
| DDM - Multi |
54.85 - 152.65 |
80.95 |
-5.5% |
CBZ Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,292.42 |
| Beta |
1.05 |
| Outstanding shares (mil) |
50.11 |
| Enterprise Value (mil) |
4,728.82 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.64% |
| Cost of Debt |
4.79% |
| WACC |
7.36% |