investorscraft@gmail.com

Intrinsic ValueTrueBlue, Inc. (TBI)

Previous Close$5.36
Intrinsic Value
Upside potential
Previous Close
$5.36

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

TrueBlue, Inc. operates as a staffing and workforce solutions provider, specializing in temporary, contract, and permanent placement services across industries such as manufacturing, logistics, construction, and aviation. The company generates revenue primarily through staffing fees, leveraging its extensive network of clients and job seekers to match labor demand with supply. TrueBlue differentiates itself through industry-specific expertise, scalable workforce solutions, and a focus on high-volume, short-term staffing needs, positioning it as a key player in the fragmented staffing sector. Its brands, including PeopleReady, PeopleManagement, and PeopleScout, cater to diverse labor markets, addressing both blue-collar and professional staffing demands. Despite competitive pressures from larger staffing firms and digital platforms, TrueBlue maintains relevance through localized service delivery and rapid response capabilities. The company’s market position is bolstered by its ability to adapt to cyclical labor trends, though its reliance on temporary staffing exposes it to economic volatility.

Revenue Profitability And Efficiency

TrueBlue reported revenue of $1.57 billion for FY 2024, reflecting its scale in the staffing industry. However, the company posted a net loss of $125.7 million, with diluted EPS of -$4.17, indicating significant profitability challenges. Operating cash flow was negative at -$17.1 million, while capital expenditures totaled -$24.2 million, suggesting constrained liquidity and limited reinvestment capacity during the period.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore operational headwinds, likely tied to margin compression or elevated costs. With a net loss exceeding $125 million, TrueBlue’s capital efficiency appears strained, as it struggles to translate top-line performance into bottom-line results. The absence of positive operating cash flow further highlights challenges in sustaining earnings power under current conditions.

Balance Sheet And Financial Health

TrueBlue’s balance sheet shows $22.5 million in cash and equivalents against $66.5 million in total debt, indicating moderate leverage but limited liquidity buffers. The negative operating cash flow and net loss raise concerns about near-term financial flexibility, though the debt level remains manageable relative to the company’s revenue base.

Growth Trends And Dividend Policy

Growth trends appear muted, with profitability pressures outweighing revenue scale. The company does not pay a dividend, reflecting its focus on preserving capital amid operational challenges. TrueBlue’s performance suggests cyclical sensitivity, with recovery contingent on labor market improvements and cost discipline.

Valuation And Market Expectations

The market likely prices TrueBlue at a discount due to its unprofitability and cyclical risks. Investors may await signs of margin stabilization or a return to positive cash flow before assigning higher valuation multiples. The stock’s performance hinges on macroeconomic labor trends and the company’s ability to streamline costs.

Strategic Advantages And Outlook

TrueBlue’s localized staffing expertise and diversified client base provide resilience, but macroeconomic uncertainty and competitive pressures cloud the outlook. Success depends on optimizing its service mix and leveraging technology to improve efficiency. A rebound in labor demand could benefit the company, though sustained profitability remains a key hurdle.

Sources

10-K filing, CIK 0000768899

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