ADP
Automatic Data Processing Inc
Price:  
242.62 
USD
Volume:  
1,106,910.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ADP Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of Automatic Data Processing Inc (ADP) is 244.35 USD. This ADP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 242.62 USD, the upside of Automatic Data Processing Inc is %.

The range of the Intrinsic Value is 180.75 - 389.30 USD

242.62 USD
Stock Price
244.35 USD
Intrinsic Value
Intrinsic Value Details

ADP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 180.75 - 389.30 244.35 0.7%
DCF (Growth 10y) 229.57 - 472.70 304.30 25.4%
DCF (EBITDA 5y) 199.09 - 289.90 241.04 -0.7%
DCF (EBITDA 10y) 244.87 - 364.11 298.20 22.9%
Fair Value 115.24 - 115.24 115.24 -52.50%
P/E 236.12 - 263.75 245.09 1.0%
EV/EBITDA 137.60 - 234.41 195.12 -19.6%
EPV 73.95 - 97.23 85.59 -64.7%
DDM - Stable 79.86 - 232.16 156.01 -35.7%
DDM - Multi 152.40 - 327.68 206.26 -15.0%

ADP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 99,301.94
Beta 0.90
Outstanding shares (mil) 409.29
Enterprise Value (mil) 99,001.94
Market risk premium 4.60%
Cost of Equity 8.71%
Cost of Debt 4.64%
WACC 8.56%