PAYX
Paychex Inc
Price:  
121.99 
USD
Volume:  
1,144,904.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Paychex Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of Paychex Inc (PAYX) is 111.41 USD. This Paychex valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 121.99 USD, the upside of Paychex Inc is %.

The range of the Intrinsic Value is 76.85 - 218.35 USD

121.99 USD
Stock Price
111.41 USD
Intrinsic Value
Intrinsic Value Details

Paychex Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 76.85 - 218.35 111.41 -8.7%
DCF (Growth 10y) 88.69 - 236.82 125.16 2.6%
DCF (EBITDA 5y) 75.19 - 108.61 90.61 -25.7%
DCF (EBITDA 10y) 87.58 - 129.49 106.29 -12.9%
Fair Value 45.10 - 45.10 45.10 -63.03%
P/E 101.73 - 122.55 113.83 -6.7%
EV/EBITDA 68.06 - 103.79 91.04 -25.4%
EPV 68.86 - 91.46 80.16 -34.3%
DDM - Stable 48.70 - 191.17 119.93 -1.7%
DDM - Multi 68.28 - 192.94 99.10 -18.8%

Paychex Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 43,911.52
Beta 0.84
Outstanding shares (mil) 359.96
Enterprise Value (mil) 43,035.22
Market risk premium 4.60%
Cost of Equity 8.40%
Cost of Debt 4.56%
WACC 8.31%