investorscraft@gmail.com

Intrinsic Value of CBIZ, Inc. (CBZ)

Previous Close$72.81
Intrinsic Value
Upside potential
Previous Close
$72.81

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), CIK 0000944148

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount