CBZ
CBIZ Inc
Price:  
75.15 
USD
Volume:  
206,488.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CBZ Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of CBIZ Inc (CBZ) is 87.87 USD. This CBZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.15 USD, the upside of CBIZ Inc is %.

The range of the Intrinsic Value is 61.53 - 151.43 USD

75.15 USD
Stock Price
87.87 USD
Intrinsic Value
Intrinsic Value Details

CBZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 61.53 - 151.43 87.87 16.9%
DCF (Growth 10y) 81.04 - 186.03 112.03 49.1%
DCF (EBITDA 5y) 52.48 - 89.92 70.43 -6.3%
DCF (EBITDA 10y) 71.03 - 117.37 92.43 23.0%
Fair Value 39.57 - 39.57 39.57 -47.35%
P/E 62.46 - 76.81 69.97 -6.9%
EV/EBITDA 28.77 - 69.01 53.23 -29.2%
EPV 20.31 - 28.85 24.58 -67.3%
DDM - Stable 23.98 - 72.27 48.13 -36.0%
DDM - Multi 50.86 - 120.26 71.62 -4.7%

CBZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,765.77
Beta 0.97
Outstanding shares (mil) 50.11
Enterprise Value (mil) 4,202.16
Market risk premium 4.60%
Cost of Equity 8.18%
Cost of Debt 4.79%
WACC 7.83%