PAYX
Paychex Inc
Price:  
122.34 
USD
Volume:  
2,728,386.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Paychex Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Paychex Inc (PAYX) is 98.97 USD. This Paychex valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 122.34 USD, the upside of Paychex Inc is %.

The range of the Intrinsic Value is 70.21 - 177.94 USD

122.34 USD
Stock Price
98.97 USD
Intrinsic Value
Intrinsic Value Details

Paychex Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 70.21 - 177.94 98.97 -19.1%
DCF (Growth 10y) 78.40 - 185.71 107.32 -12.3%
DCF (EBITDA 5y) 76.38 - 110.41 93.82 -23.3%
DCF (EBITDA 10y) 82.61 - 122.03 101.67 -16.9%
Fair Value 44.27 - 44.27 44.27 -63.81%
P/E 101.93 - 127.54 114.97 -6.0%
EV/EBITDA 70.49 - 106.87 93.49 -23.6%
EPV 64.28 - 85.08 74.68 -39.0%
DDM - Stable 44.01 - 153.82 98.91 -19.1%
DDM - Multi 62.90 - 158.06 88.56 -27.6%

Paychex Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 44,020.38
Beta 0.94
Outstanding shares (mil) 359.82
Enterprise Value (mil) 43,469.28
Market risk premium 4.60%
Cost of Equity 8.93%
Cost of Debt 4.56%
WACC 8.83%