PAYC
Paycom Software Inc
Price:  
158.95 
USD
Volume:  
959,615.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PAYC Intrinsic Value

%
Upside

As of 2024-05-30, the Intrinsic Value of Paycom Software Inc (PAYC) is 195.55 USD. This PAYC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 158.95 USD, the upside of Paycom Software Inc is %.

The range of the Intrinsic Value is 138.02 - 358.41 USD

158.95 USD
Stock Price
195.55 USD
Intrinsic Value
Intrinsic Value Details

PAYC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 138.02 - 358.41 195.55 23.0%
DCF (Growth 10y) 181.49 - 456.93 253.87 59.7%
DCF (EBITDA 5y) 223.44 - 568.87 379.17 138.5%
DCF (EBITDA 10y) 265.27 - 683.58 445.68 180.4%
Fair Value 181.37 - 181.37 181.37 14.11%
P/E 155.01 - 491.95 304.61 91.6%
EV/EBITDA 188.25 - 490.44 332.40 109.1%
EPV 65.53 - 90.47 78.00 -50.9%
DDM - Stable 53.07 - 159.69 106.38 -33.1%
DDM - Multi 67.80 - 162.01 95.98 -39.6%

PAYC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,236.58
Beta 0.54
Outstanding shares (mil) 58.11
Enterprise Value (mil) 8,865.26
Market risk premium 4.60%
Cost of Equity 9.59%
Cost of Debt 4.31%
WACC 6.43%