Previous Close | $58.45 |
Intrinsic Value | $0.73 |
Upside potential | -99% |
Data is not available at this time.
Insperity, Inc. operates as a professional employer organization (PEO) and human resources (HR) solutions provider, primarily serving small and medium-sized businesses (SMBs) in the U.S. The company offers a comprehensive suite of services, including payroll processing, benefits administration, workers' compensation, and regulatory compliance support. By leveraging economies of scale, Insperity enables SMBs to access enterprise-level HR infrastructure and cost-effective employee benefits, which would otherwise be financially prohibitive. The PEO industry is highly competitive, with Insperity distinguishing itself through a consultative approach, proprietary technology platforms, and a strong emphasis on client retention. The company’s market position is reinforced by its focus on high-touch service and tailored solutions, catering to businesses seeking to outsource HR functions while maintaining operational flexibility. Insperity’s revenue model is primarily fee-based, driven by recurring service contracts tied to client employee headcounts, ensuring stable cash flows. The company’s ability to scale its offerings efficiently positions it well in a fragmented market where regulatory complexity and rising healthcare costs continue to drive demand for outsourced HR solutions.
Insperity reported revenue of $6.58 billion for FY 2024, with net income of $91 million, reflecting a net margin of approximately 1.4%. The company generated $520 million in operating cash flow, demonstrating strong cash conversion from its fee-based model. Capital expenditures were modest at $38 million, indicating efficient use of capital to support its asset-light service offerings. Diluted EPS stood at $2.39, reflecting steady profitability despite competitive pressures.
The company’s earnings power is underpinned by its recurring revenue model, which provides visibility and stability. Insperity’s capital efficiency is evident in its ability to generate significant operating cash flow relative to net income, supported by low capital intensity. The firm’s focus on scalable technology and operational leverage allows it to maintain profitability while investing in growth initiatives and client retention strategies.
Insperity maintains a robust balance sheet, with $1.04 billion in cash and equivalents against $435 million in total debt, reflecting a conservative leverage profile. The strong liquidity position supports dividend payments and potential strategic investments. The company’s financial health is further underscored by its ability to fund operations and growth internally, reducing reliance on external financing.
Insperity has demonstrated consistent growth in its client base and revenue, driven by increasing demand for HR outsourcing among SMBs. The company pays a dividend of $2.40 per share, reflecting a commitment to returning capital to shareholders. Growth initiatives include expanding service offerings and enhancing technology platforms to improve client retention and attract new business in a competitive landscape.
The market appears to value Insperity’s stable cash flows and recurring revenue model, though competitive pressures and margin constraints may weigh on valuation multiples. Investors likely focus on the company’s ability to sustain growth and profitability in a fragmented industry, with expectations tied to execution in client acquisition and operational efficiency.
Insperity’s strategic advantages lie in its consultative service model, scalable technology, and deep regulatory expertise, which differentiate it in the PEO market. The outlook remains positive, supported by secular trends favoring HR outsourcing, though the company must navigate competitive intensity and cost pressures. Continued investment in technology and client service will be critical to maintaining its market position and driving long-term growth.
Company filings, 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 |