NSP
Insperity Inc
Price:  
60.20 
USD
Volume:  
299,443.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NSP Intrinsic Value

282.70 %
Upside

What is the intrinsic value of NSP?

As of 2025-06-20, the Intrinsic Value of Insperity Inc (NSP) is 230.41 USD. This NSP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.20 USD, the upside of Insperity Inc is 282.70%.

The range of the Intrinsic Value is 162.58 - 412.91 USD

Is NSP undervalued or overvalued?

Based on its market price of 60.20 USD and our intrinsic valuation, Insperity Inc (NSP) is undervalued by 282.70%.

60.20 USD
Stock Price
230.41 USD
Intrinsic Value
Intrinsic Value Details

NSP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 162.58 - 412.91 230.41 282.7%
DCF (Growth 10y) 233.16 - 573.97 326.07 441.6%
DCF (EBITDA 5y) 184.68 - 244.75 221.07 267.2%
DCF (EBITDA 10y) 247.62 - 342.65 300.29 398.8%
Fair Value 8.37 - 8.37 8.37 -86.09%
P/E 34.99 - 115.59 66.36 10.2%
EV/EBITDA 38.41 - 80.54 61.10 1.5%
EPV 56.69 - 73.66 65.18 8.3%
DDM - Stable 16.71 - 52.75 34.73 -42.3%
DDM - Multi 167.46 - 372.07 226.96 277.0%

NSP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,265.33
Beta 0.79
Outstanding shares (mil) 37.63
Enterprise Value (mil) 2,083.33
Market risk premium 4.60%
Cost of Equity 7.93%
Cost of Debt 6.27%
WACC 7.47%