investorscraft@gmail.com

Intrinsic Value of Insperity, Inc. (NSP)

Previous Close$58.45
Intrinsic Value
Upside potential
Previous Close
$58.45

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, investor presentations

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