* Note: Prices are in Million (M) USD.
Description:
Insperity, Inc. provides human resources (HR) and business solutions to improve business performance for small and medium-sized businesses. The company is headquartered in Kingwood, Texas.
These criteria used Company's Cash, EBITDA and Debt balance to determines its fair value:
Cash : $1,039 M
Debt : $369 M
EBITDA : $108 M
Since Cash is greater than Total Debt, 5 points assigned.
This criteria used industry in which company operates:
Sector: TRADE & SERVICES
Industry: SERVICES-HELP SUPPLY SERVICES
Based on industry, 3 points assigned.
This criteria used Company's Price To Earning (P/E) Ratio to determines its fair value:
Forward PE Ratio: 26.12
Since Forward PE Ratio is between 25 - 35, 1 point assigned.
This criteria used Company's ability to convert Sales into free cash flow to determine fair value:
Average Free Cash Flow: $264 M
Average Revenue: $3,161 M
Revenue Converted To Free Cash FLow(%): 8%
Avg Free Cash Flow Growth Per Year (Last 5 Years): 50.44%
Since Free Cash Flow (FCF) to Revenue percentage is less than 15, 1 point assigned.
This criteria used company's growth potential to calculate its fair value:
Latest Revenue (2024-12-31): $6,581 M
Revenue 4 Years Ago (2020-12-31): $4,287 M
Last 5 Years Average Revenue Growth: 11%
Since Revenue Growth is between 10 - 15, 3 points assigned.
This criteria used Company's ability to buy back its own share:
Latest Share Count (2024-12-31): $38 M
Share Count 5 Years Ago (2020-12-31): $39 M
Company is buying back its own shares, 3 points assigned.
This criteria used Company's dividend payout ratio to determine its fair value:
Next Year Earnings Per Share (EPS): $2.51
Trailing 12-Month Earnings Per Share (EPS): $1.48
Average Earnings Per Share (EPS): $2.00
Dividend Per Share (DPS): $2
Payout Ratio: 120%
Dividend Yield: 4%
Since company Payout Ratio is greater than 50, 1 point assigned.
Since Dividend Yield is greater than 3, 3 points assigned.
This criteria used Company's Return On Equity (ROE%) to determine its fair value:
Average ROE: 269%
Since Average ROE is greater than 20, 5 points assigned.
This criteria used Company's current price to its 52 week low price to determines its fair value:
Current Price: $52
52-Week Low: $58
Threshold Price (15% Above 52-Week Low): $66
Since Current price is within 15% threshold, 5 points assigned.
This criteria used Company's Market Cap to determines its fair value:
Market Capitalization: $2,167 M
Since Market Cap is less than 10B, 1 point assigned.
% Exposure to Total Portfolio
Based on the market cap, we recommend do not exceed 2% exposure of Total Portfolio.
Value-Trade has assigned 31 points to above Insperity Inc (NSP) stock.
Last 20 Years Avg PE (Limited to last 20 years of EPS data) 22, Fair Value PE 15, Industry Based PE is 14 and Growth based PE is 10. Based on these all values average assigned is 15.25.
Value-Trades has assined P/E value 15.25. Since an average (Current Year EPS + Next Year EPS) earning per share is $2.00.
The fair value of Insperity Inc (NSP) stock should be (15.25 x $2.00) = $30.5
