As of 2025-06-30, the Intrinsic Value of Paychex Inc (PAYX) is 157.35 USD. This Paychex valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 143.94 USD, the upside of Paychex Inc is 9.30%.
The range of the Intrinsic Value is 89.23 - 651.79 USD
Based on its market price of 143.94 USD and our intrinsic valuation, Paychex Inc (PAYX) is undervalued by 9.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 89.23 - 651.79 | 157.35 | 9.3% |
| DCF (Growth 10y) | 105.60 - 715.11 | 179.99 | 25.0% |
| DCF (EBITDA 5y) | 75.30 - 110.11 | 89.59 | -37.8% |
| DCF (EBITDA 10y) | 91.75 - 140.58 | 111.72 | -22.4% |
| Fair Value | 41.64 - 41.64 | 41.64 | -71.07% |
| P/E | 121.84 - 140.34 | 131.21 | -8.8% |
| EV/EBITDA | 87.63 - 153.72 | 117.48 | -18.4% |
| EPV | 84.44 - 130.54 | 107.49 | -25.3% |
| DDM - Stable | 56.64 - 516.18 | 286.41 | 99.0% |
| DDM - Multi | 88.04 - 564.16 | 147.11 | 2.2% |
| Market Cap (mil) | 51,845.75 |
| Beta | 0.49 |
| Outstanding shares (mil) | 360.19 |
| Enterprise Value (mil) | 55,183.95 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.24% |
| Cost of Debt | 5.00% |
| WACC | 7.19% |