As of 2024-12-11, the Intrinsic Value of Automatic Data Processing Inc (ADP) is
293.67 USD. This ADP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 302.23 USD, the upside of Automatic Data Processing Inc is
-2.80%.
The range of the Intrinsic Value is 203.04 - 538.18 USD
293.67 USD
Intrinsic Value
ADP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
203.04 - 538.18 |
293.67 |
-2.8% |
| DCF (Growth 10y) |
249.94 - 620.81 |
350.98 |
16.1% |
| DCF (EBITDA 5y) |
194.45 - 310.55 |
243.03 |
-19.6% |
| DCF (EBITDA 10y) |
240.26 - 382.29 |
298.90 |
-1.1% |
| Fair Value |
98.37 - 98.37 |
98.37 |
-67.45% |
| P/E |
276.58 - 313.65 |
298.04 |
-1.4% |
| EV/EBITDA |
128.95 - 257.87 |
205.63 |
-32.0% |
| EPV |
76.78 - 104.74 |
90.76 |
-70.0% |
| DDM - Stable |
100.21 - 341.87 |
221.04 |
-26.9% |
| DDM - Multi |
184.54 - 463.16 |
260.97 |
-13.7% |
ADP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
123,146.63 |
| Beta |
0.41 |
| Outstanding shares (mil) |
407.46 |
| Enterprise Value (mil) |
129,398.84 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.04% |
| Cost of Debt |
5.38% |
| WACC |
7.95% |