As of 2024-09-15, the Intrinsic Value of Paychex Inc (PAYX) is
114.98 USD. This Paychex valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 135.09 USD, the upside of Paychex Inc is
%.
The range of the Intrinsic Value is 77.78 - 242.52 USD
114.98 USD
Intrinsic Value
Paychex Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
77.78 - 242.52 |
114.98 |
-14.9% |
| DCF (Growth 10y) |
86.72 - 253.04 |
124.61 |
-7.8% |
| DCF (EBITDA 5y) |
73.43 - 112.36 |
92.00 |
-31.9% |
| DCF (EBITDA 10y) |
83.09 - 128.89 |
104.00 |
-23.0% |
| Fair Value |
50.15 - 50.15 |
50.15 |
-62.87% |
| P/E |
114.27 - 143.04 |
130.00 |
-3.8% |
| EV/EBITDA |
68.02 - 112.43 |
95.70 |
-29.2% |
| EPV |
76.52 - 103.53 |
90.03 |
-33.4% |
| DDM - Stable |
51.37 - 223.53 |
137.45 |
1.7% |
| DDM - Multi |
70.74 - 219.06 |
104.68 |
-22.5% |
Paychex Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
48,597.30 |
| Beta |
0.47 |
| Outstanding shares (mil) |
359.74 |
| Enterprise Value (mil) |
47,945.70 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.15% |
| Cost of Debt |
4.46% |
| WACC |
8.07% |