As of 2025-05-21, the Intrinsic Value of Paycom Software Inc (PAYC) is 225.37 USD. This PAYC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 260.69 USD, the upside of Paycom Software Inc is -13.50%.
The range of the Intrinsic Value is 169.69 - 351.07 USD
Based on its market price of 260.69 USD and our intrinsic valuation, Paycom Software Inc (PAYC) is overvalued by 13.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 169.69 - 351.07 | 225.37 | -13.5% |
| DCF (Growth 10y) | 220.50 - 442.22 | 289.04 | 10.9% |
| DCF (EBITDA 5y) | 322.05 - 429.02 | 394.20 | 51.2% |
| DCF (EBITDA 10y) | 370.36 - 521.56 | 462.29 | 77.3% |
| Fair Value | 170.36 - 170.36 | 170.36 | -34.65% |
| P/E | 247.09 - 412.91 | 310.58 | 19.1% |
| EV/EBITDA | 227.67 - 358.55 | 289.24 | 11.0% |
| EPV | 86.31 - 111.70 | 99.00 | -62.0% |
| DDM - Stable | 39.46 - 102.77 | 71.11 | -72.7% |
| DDM - Multi | 76.40 - 157.05 | 103.03 | -60.5% |
| Market Cap (mil) | 15,080.92 |
| Beta | 0.94 |
| Outstanding shares (mil) | 57.85 |
| Enterprise Value (mil) | 14,560.12 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.03% |
| Cost of Debt | 4.48% |
| WACC | 7.21% |