investorscraft@gmail.com

Intrinsic ValueBGSF, Inc. (BGSF)

Previous Close$7.76
Intrinsic Value
Upside potential
Previous Close
$7.76

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

BGSF, Inc. operates as a diversified workforce solutions provider, specializing in professional staffing and consulting services across IT, light industrial, and property management sectors. The company generates revenue primarily through temporary staffing placements, contract-to-hire arrangements, and direct hire placements, leveraging its industry expertise to match skilled professionals with client needs. BGSF serves a broad client base, including Fortune 500 companies and mid-market enterprises, positioning itself as a flexible labor solution provider in a competitive staffing industry. The company differentiates itself through localized service delivery, deep sector knowledge, and a consultative approach to workforce planning. Its market position is reinforced by recurring revenue streams from long-term client relationships, though it faces cyclical demand fluctuations tied to broader economic conditions. BGSF’s multi-brand strategy allows it to address niche labor markets while maintaining operational scalability.

Revenue Profitability And Efficiency

BGSF reported $272.5 million in revenue for FY 2024, reflecting its scale in the staffing industry. However, the company recorded a net loss of $3.3 million, with diluted EPS of -$0.31, indicating margin pressures. Operating cash flow was positive at $24.4 million, suggesting core operations remain cash-generative despite profitability challenges. Capital expenditures were modest at $1.6 million, aligning with the asset-light nature of staffing businesses.

Earnings Power And Capital Efficiency

The negative net income highlights earnings volatility, likely driven by competitive pricing or wage inflation in the labor market. The company’s ability to generate operating cash flow despite a net loss points to working capital management efficiency. However, elevated debt levels relative to cash reserves ($35.3 million cash vs. $51.7 million total debt) may constrain capital allocation flexibility.

Balance Sheet And Financial Health

BGSF’s balance sheet shows limited liquidity with $353,000 in cash against $51.7 million in total debt, raising leverage concerns. The debt-heavy structure could amplify risks during industry downturns. Shareholders’ equity is pressured by accumulated losses, though the absence of large tangible assets is typical for staffing firms.

Growth Trends And Dividend Policy

Revenue trends are undisclosed, but the FY 2024 loss suggests growth challenges. The company maintained a $0.15 per share dividend, signaling commitment to shareholder returns despite profitability issues. Dividend sustainability depends on cash flow stability and debt servicing capacity in a cyclical industry.

Valuation And Market Expectations

Market valuation likely reflects skepticism about near-term earnings recovery, given the negative EPS and leveraged balance sheet. Investors may price in expectations of margin improvement or strategic shifts to address profitability gaps in the staffing model.

Strategic Advantages And Outlook

BGSF’s multi-sector staffing expertise provides diversification benefits, but macroeconomic sensitivity remains a key risk. Success hinges on optimizing service mix, controlling labor costs, and managing leverage. The outlook is cautious, with potential upside from operational restructuring or industry consolidation opportunities.

Sources

Company filings (10-K), disclosed financial metrics

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