As of 2025-01-20, the Intrinsic Value of Paycom Software Inc (PAYC) is
250.27 USD. This PAYC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 209.18 USD, the upside of Paycom Software Inc is
19.60%.
The range of the Intrinsic Value is 171.34 - 498.42 USD
250.27 USD
Intrinsic Value
PAYC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
171.34 - 498.42 |
250.27 |
19.6% |
| DCF (Growth 10y) |
228.32 - 635.22 |
327.00 |
56.3% |
| DCF (EBITDA 5y) |
239.57 - 347.15 |
293.13 |
40.1% |
| DCF (EBITDA 10y) |
296.69 - 443.23 |
367.06 |
75.5% |
| Fair Value |
183.39 - 183.39 |
183.39 |
-12.33% |
| P/E |
185.37 - 396.47 |
216.72 |
3.6% |
| EV/EBITDA |
195.60 - 319.83 |
233.23 |
11.5% |
| EPV |
66.74 - 84.51 |
75.63 |
-63.8% |
| DDM - Stable |
60.99 - 169.25 |
115.12 |
-45.0% |
| DDM - Multi |
83.70 - 179.37 |
114.00 |
-45.5% |
PAYC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,061.32 |
| Beta |
0.87 |
| Outstanding shares (mil) |
57.66 |
| Enterprise Value (mil) |
11,735.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.85% |
| Cost of Debt |
4.25% |
| WACC |
6.53% |