As of 2024-07-27, the Intrinsic Value of Paycom Software Inc (PAYC) is
190.47 USD. This PAYC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 164.03 USD, the upside of Paycom Software Inc is
%.
The range of the Intrinsic Value is 132.14 - 367.78 USD
190.47 USD
Intrinsic Value
PAYC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
132.14 - 367.78 |
190.47 |
16.1% |
| DCF (Growth 10y) |
173.16 - 469.16 |
246.94 |
50.5% |
| DCF (EBITDA 5y) |
194.44 - 406.67 |
256.90 |
56.6% |
| DCF (EBITDA 10y) |
232.72 - 501.18 |
312.64 |
90.6% |
| Fair Value |
181.37 - 181.37 |
181.37 |
10.57% |
| P/E |
171.40 - 505.18 |
323.03 |
96.9% |
| EV/EBITDA |
162.03 - 340.23 |
217.40 |
32.5% |
| EPV |
63.25 - 91.43 |
77.34 |
-52.9% |
| DDM - Stable |
50.22 - 164.00 |
107.11 |
-34.7% |
| DDM - Multi |
63.54 - 166.73 |
92.63 |
-43.5% |
PAYC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,531.78 |
| Beta |
0.34 |
| Outstanding shares (mil) |
58.11 |
| Enterprise Value (mil) |
9,160.46 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.83% |
| Cost of Debt |
4.31% |
| WACC |
6.55% |