CBZ - CBIZ, Inc.
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$44.75
DETAILS
HIGH:
$55.00
LOW:
$37.00
MEDIAN:
$43.50
CONSENSUS:
$44.75
DOWNSIDE:
18.39%
AlphaVal
Deterministic, archetype-aware fair value
Platform & Compounding FCF
85% confidence
Primary model: Two-stage FCF DCF
Adjust Assumptions
4.6%
11.0%
3.0%
Key Value Driver
FCF growth rate (5% base case)
Terminal Value % of EV
34%
Implied Market Multiple
20.4x
Market is pricing in (growth)
9.2%
vs our 4.6% base
Plain-Language Summary
Using a two-stage FCF DCF with 5% growth decelerating over 15 years, discounted at 11%, the base-case intrinsic value is $29.10 per share.
Analyst Consensus (External Reference)
Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.
Average Target (5 analysts)
$44.75
Analyst Range
$37.00 – $55.00
Divergence from AlphaVal
35%
Warnings
Wall Street's average price target is $44.75 (from 5 analysts). Our estimate is 35% below the consensus -- consider that gap carefully.
Key Risks
- P/E alone misleads — earnings depressed by growth investment
- Cyclical or commodity businesses may be misclassified as platforms
- Terminal value dominance suggests sensitivity to long-run assumptions