Previous Close | $43.05 |
Intrinsic Value | $7.99 |
Upside potential | -81% |
Data is not available at this time.
Barrett Business Services, Inc. (BBSI) operates as a professional employer organization (PEO) and staffing provider, specializing in human resource outsourcing for small and mid-sized businesses. The company offers a comprehensive suite of services, including payroll processing, benefits administration, workers' compensation coverage, and risk management solutions. BBSI primarily serves industries such as construction, manufacturing, and professional services, leveraging its expertise to reduce administrative burdens and compliance risks for clients. The PEO industry is highly competitive, with BBSI differentiating itself through tailored solutions and a strong regional presence in the Western U.S. Its hybrid model combines staffing services with HR outsourcing, allowing it to capture recurring revenue while addressing cyclical labor demands. The company’s focus on client retention and operational efficiency positions it as a niche player in a fragmented market.
BBSI reported revenue of $1.14 billion for FY 2024, with net income of $53.0 million, reflecting a net margin of approximately 4.6%. Diluted EPS stood at $1.98, demonstrating steady profitability. Operating cash flow was $10.1 million, though capital expenditures of -$14.2 million indicate ongoing investments in infrastructure. The company’s ability to maintain margins in a competitive labor market underscores its pricing discipline and cost management.
The company’s earnings power is supported by its recurring revenue model, which provides stability despite labor market fluctuations. BBSI’s capital efficiency is evident in its ability to generate positive cash flow while managing operational costs. The modest debt level relative to cash reserves suggests prudent financial management, though further analysis of working capital trends would provide deeper insight into its capital allocation strategy.
BBSI maintains a solid balance sheet, with $55.4 million in cash and equivalents and total debt of $21.4 million, indicating a healthy liquidity position. The low leverage ratio reflects conservative financial policies. Shareholders’ equity remains robust, supporting the company’s ability to navigate economic cycles. The balance sheet structure aligns with its capital-light business model, reducing financial risk.
Revenue growth has been steady, though the company operates in a mature industry with moderate expansion opportunities. BBSI pays a dividend of $0.31 per share, signaling a commitment to shareholder returns. Future growth may hinge on geographic expansion or service diversification, but the current dividend yield suggests a balanced approach between reinvestment and distributions.
The market appears to value BBSI as a stable, low-growth player, with its P/E ratio reflecting expectations of modest earnings expansion. Investors likely prioritize its dividend and defensive characteristics over aggressive growth. Comparative analysis with peers would clarify whether the current valuation adequately captures its niche positioning and cash flow stability.
BBSI’s strategic advantages lie in its specialized HR outsourcing model and regional expertise. The outlook remains stable, with potential upside from increased demand for PEO services amid regulatory complexity. However, labor market tightness and wage inflation could pressure margins. The company’s ability to adapt to evolving workforce trends will be critical to sustaining long-term performance.
Company filings (10-K), investor presentations
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 |