PCTY
Paylocity Holding Corp
Price:  
184.62 
USD
Volume:  
449,424.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PCTY Intrinsic Value

14.30 %
Upside

What is the intrinsic value of PCTY?

As of 2025-07-06, the Intrinsic Value of Paylocity Holding Corp (PCTY) is 211.06 USD. This PCTY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 184.62 USD, the upside of Paylocity Holding Corp is 14.30%.

The range of the Intrinsic Value is 149.85 - 376.43 USD

Is PCTY undervalued or overvalued?

Based on its market price of 184.62 USD and our intrinsic valuation, Paylocity Holding Corp (PCTY) is undervalued by 14.30%.

184.62 USD
Stock Price
211.06 USD
Intrinsic Value
Intrinsic Value Details

PCTY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 149.85 - 376.43 211.06 14.3%
DCF (Growth 10y) 195.11 - 463.64 267.98 45.2%
DCF (EBITDA 5y) 324.82 - 450.57 371.39 101.2%
DCF (EBITDA 10y) 367.83 - 524.89 427.07 131.3%
Fair Value 102.91 - 102.91 102.91 -44.26%
P/E 118.71 - 192.08 160.29 -13.2%
EV/EBITDA 251.41 - 343.12 285.01 54.4%
EPV 36.39 - 42.19 39.29 -78.7%
DDM - Stable 30.24 - 77.10 53.67 -70.9%
DDM - Multi 64.24 - 128.03 85.63 -53.6%

PCTY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,196.56
Beta 0.85
Outstanding shares (mil) 55.23
Enterprise Value (mil) 9,962.53
Market risk premium 4.60%
Cost of Equity 11.17%
Cost of Debt 4.48%
WACC 7.53%