ADP
Automatic Data Processing Inc
Price:  
254.76 
USD
Volume:  
1,654,658.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ADP Intrinsic Value

-6.20 %
Upside

As of 2024-02-23, the Intrinsic Value of Automatic Data Processing Inc (ADP) is 239.05 USD. This ADP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 254.76 USD, the upside of Automatic Data Processing Inc is -6.20%.

The range of the Intrinsic Value is 171.93 - 405.14 USD

254.76 USD
Stock Price
239.05 USD
Intrinsic Value
Intrinsic Value Details

ADP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 171.93 - 405.14 239.05 -6.2%
DCF (Growth 10y) 213.16 - 476.65 289.61 13.7%
DCF (EBITDA 5y) 192.29 - 291.72 235.01 -7.8%
DCF (EBITDA 10y) 230.87 - 356.49 283.86 11.4%
Fair Value 108.26 - 108.26 108.26 -57.51%
P/E 223.93 - 247.95 237.95 -6.6%
EV/EBITDA 138.65 - 247.36 204.27 -19.8%
EPV 65.79 - 86.02 75.91 -70.2%
DDM - Stable 80.34 - 251.84 166.09 -34.8%
DDM - Multi 146.19 - 337.73 202.04 -20.7%

ADP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 104,782.79
Beta 0.90
Outstanding shares (mil) 411.30
Enterprise Value (mil) 106,332.79
Market risk premium 4.60%
Cost of Equity 9.22%
Cost of Debt 4.79%
WACC 9.05%