Previous Close | $72.81 |
Intrinsic Value | $586.80 |
Upside potential | +706% |
Data is not available at this time.
CBIZ, Inc. operates as a leading provider of financial, insurance, and advisory services tailored to small and mid-sized businesses across the United States. The company’s diversified portfolio includes accounting, tax, risk advisory, and employee benefits solutions, positioning it as a one-stop resource for clients seeking integrated professional services. CBIZ differentiates itself through a hybrid model that combines national scale with localized expertise, enabling deep client relationships and cross-selling opportunities. Its market position is reinforced by strategic acquisitions, which expand service capabilities and geographic reach while maintaining a focus on high-margin, recurring revenue streams. The firm competes in a fragmented industry but stands out due to its comprehensive offerings and consultative approach, appealing to businesses navigating complex regulatory and financial landscapes. By leveraging technology and industry specialization, CBIZ sustains its competitive edge in a market increasingly demanding tailored, scalable solutions.
CBIZ reported revenue of $1.81 billion for FY 2024, with net income of $41.0 million, reflecting a net margin of approximately 2.3%. The company generated $123.7 million in operating cash flow, underscoring its ability to convert earnings into cash efficiently. Notably, capital expenditures were minimal, suggesting a capital-light model focused on organic growth and strategic acquisitions rather than heavy infrastructure investment.
Diluted EPS stood at $0.78, indicating modest but stable earnings power. The absence of significant capital expenditures highlights CBIZ’s reliance on human capital and technology rather than fixed assets, contributing to higher capital efficiency. The firm’s ability to sustain profitability amid competitive pressures reflects its disciplined cost management and revenue diversification.
CBIZ held $13.8 million in cash and equivalents against total debt of $1.83 billion, signaling a leveraged balance sheet. The debt load may reflect acquisitive growth strategies, though the company’s consistent operating cash flow provides a cushion for servicing obligations. Further analysis of debt maturity and covenants would be needed to assess liquidity risks.
Revenue growth appears driven by acquisitions and organic expansion in high-demand service lines. CBIZ does not currently pay dividends, reinvesting cash flow into growth initiatives. This aligns with its strategy of scaling operations and enhancing market share in a competitive professional services landscape.
The market likely values CBIZ based on its recurring revenue streams and acquisition potential, though the elevated debt load may temper multiples. Investors may focus on execution risks tied to integration of acquired businesses and margin sustainability in a labor-intensive industry.
CBIZ’s strengths lie in its diversified service offerings and localized expertise, which foster client retention and cross-selling. The outlook hinges on successful acquisition integration and organic growth in advisory services. Macroeconomic factors, such as regulatory complexity and demand for outsourced financial services, could further bolster its positioning.
Company filings (10-K), CIK 0000944148
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |