As of 2025-05-21, the Intrinsic Value of Automatic Data Processing Inc (ADP) is 285.84 USD. This ADP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 322.80 USD, the upside of Automatic Data Processing Inc is -11.50%.
The range of the Intrinsic Value is 188.35 - 626.49 USD
Based on its market price of 322.80 USD and our intrinsic valuation, Automatic Data Processing Inc (ADP) is overvalued by 11.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 188.35 - 626.49 | 285.84 | -11.5% |
| DCF (Growth 10y) | 219.78 - 684.20 | 323.95 | 0.4% |
| DCF (EBITDA 5y) | 182.57 - 302.54 | 230.10 | -28.7% |
| DCF (EBITDA 10y) | 213.81 - 358.42 | 270.39 | -16.2% |
| Fair Value | 102.36 - 102.36 | 102.36 | -68.29% |
| P/E | 283.36 - 315.79 | 308.38 | -4.5% |
| EV/EBITDA | 143.17 - 253.72 | 206.52 | -36.0% |
| EPV | 93.67 - 138.06 | 115.86 | -64.1% |
| DDM - Stable | 103.34 - 457.82 | 280.58 | -13.1% |
| DDM - Multi | 164.60 - 537.43 | 248.61 | -23.0% |
| Market Cap (mil) | 131,337.64 |
| Beta | 0.54 |
| Outstanding shares (mil) | 406.87 |
| Enterprise Value (mil) | 132,640.23 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.29% |
| Cost of Debt | 5.44% |
| WACC | 7.22% |