As of 2024-12-11, the Intrinsic Value of Insperity Inc (NSP) is
208.76 USD. This NSP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 84.53 USD, the upside of Insperity Inc is
147.00%.
The range of the Intrinsic Value is 161.17 - 302.76 USD
208.76 USD
Intrinsic Value
NSP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
161.17 - 302.76 |
208.76 |
147.0% |
| DCF (Growth 10y) |
211.93 - 380.69 |
269.08 |
218.3% |
| DCF (EBITDA 5y) |
234.84 - 295.81 |
266.84 |
215.7% |
| DCF (EBITDA 10y) |
277.28 - 364.41 |
320.59 |
279.3% |
| Fair Value |
21.08 - 21.08 |
21.08 |
-75.07% |
| P/E |
65.76 - 144.69 |
105.48 |
24.8% |
| EV/EBITDA |
68.83 - 150.23 |
103.71 |
22.7% |
| EPV |
53.88 - 68.26 |
61.07 |
-27.8% |
| DDM - Stable |
25.72 - 63.16 |
44.44 |
-47.4% |
| DDM - Multi |
143.07 - 258.92 |
182.99 |
116.5% |
NSP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,159.73 |
| Beta |
0.85 |
| Outstanding shares (mil) |
37.38 |
| Enterprise Value (mil) |
3,058.73 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.63% |
| Cost of Debt |
4.47% |
| WACC |
8.06% |