DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Barrett Business Services, Inc. (BBSI)

Industrials | Staffing & Employment Services

Today's Price

$32.53

Today's Fair Value

$30.80 -5.32%

Margin of Safety

-5.62%

Projected Value (5Y)

$49.60 +52.47%

Dividends Paid (5Y)

$1.77

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 8.02% | CAGR (5y): 11.45%

Diluted Shares Growth Rate

Regression: -1.33% | CAGR (5y): -3.47%

Dividend Growth Rate

Regression: 6.8% | CAGR (5y): 1.3%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 13.3x)

Discount Rate