DCF Calculator

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

Insperity, Inc. (NSP)

Industrials | Staffing & Employment Services

Today's Price

$48.68

Today's Fair Value

$9.12 -81.27%

Margin of Safety

-433.77%

Projected Value (5Y)

$14.68 -69.84%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 8.51% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -1.81% | CAGR (5y): -0.43%

Dividend Growth Rate

Regression: 15.46% | CAGR (5y): 7.14%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 19.82x)

Discount Rate