NSP
Insperity Inc
Price:  
102.59 
USD
Volume:  
320,845.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NSP Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Insperity Inc (NSP) is 212.29 USD. This NSP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 102.59 USD, the upside of Insperity Inc is %.

The range of the Intrinsic Value is 166.74 - 300.10 USD

102.59 USD
Stock Price
212.29 USD
Intrinsic Value
Intrinsic Value Details

NSP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 166.74 - 300.10 212.29 106.9%
DCF (Growth 10y) 201.04 - 343.79 250.22 143.9%
DCF (EBITDA 5y) 233.19 - 269.09 250.57 144.2%
DCF (EBITDA 10y) 255.57 - 308.54 280.64 173.6%
Fair Value 30.28 - 30.28 30.28 -70.48%
P/E 100.82 - 140.02 117.91 14.9%
EV/EBITDA 98.36 - 158.95 128.67 25.4%
EPV 61.65 - 74.86 68.25 -33.5%
DDM - Stable 38.82 - 93.78 66.30 -35.4%
DDM - Multi 134.50 - 243.89 172.58 68.2%

NSP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,825.58
Beta 1.24
Outstanding shares (mil) 37.29
Enterprise Value (mil) 3,502.11
Market risk premium 4.60%
Cost of Equity 8.35%
Cost of Debt 4.34%
WACC 7.90%