As of 2024-12-11, the Intrinsic Value of CBIZ Inc (CBZ) is
93.14 USD. This CBZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 79.18 USD, the upside of CBIZ Inc is
17.60%.
The range of the Intrinsic Value is 64.15 - 168.94 USD
93.14 USD
Intrinsic Value
CBZ Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
64.15 - 168.94 |
93.14 |
17.6% |
| DCF (Growth 10y) |
89.20 - 221.25 |
125.99 |
59.1% |
| DCF (EBITDA 5y) |
58.95 - 90.02 |
74.68 |
-5.7% |
| DCF (EBITDA 10y) |
82.43 - 126.64 |
103.70 |
31.0% |
| Fair Value |
37.71 - 37.71 |
37.71 |
-52.38% |
| P/E |
58.53 - 80.12 |
69.71 |
-12.0% |
| EV/EBITDA |
32.58 - 72.86 |
56.24 |
-29.0% |
| EPV |
20.51 - 29.16 |
24.84 |
-68.6% |
| DDM - Stable |
22.55 - 72.89 |
47.72 |
-39.7% |
| DDM - Multi |
53.14 - 133.92 |
76.14 |
-3.8% |
CBZ Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,974.04 |
| Beta |
1.04 |
| Outstanding shares (mil) |
50.19 |
| Enterprise Value (mil) |
4,310.27 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.64% |
| Cost of Debt |
4.73% |
| WACC |
8.27% |