As of 2024-12-14, the Intrinsic Value of Paylocity Holding Corp (PCTY) is
223.12 USD. This PCTY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 200.17 USD, the upside of Paylocity Holding Corp is
11.50%.
The range of the Intrinsic Value is 152.84 - 451.12 USD
223.12 USD
Intrinsic Value
PCTY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
152.84 - 451.12 |
223.12 |
11.5% |
| DCF (Growth 10y) |
199.28 - 562.10 |
285.22 |
42.5% |
| DCF (EBITDA 5y) |
226.61 - 341.55 |
262.72 |
31.2% |
| DCF (EBITDA 10y) |
269.69 - 416.65 |
317.69 |
58.7% |
| Fair Value |
99.47 - 99.47 |
99.47 |
-50.31% |
| P/E |
127.48 - 237.97 |
170.25 |
-14.9% |
| EV/EBITDA |
159.32 - 296.14 |
193.12 |
-3.5% |
| EPV |
39.99 - 47.55 |
43.77 |
-78.1% |
| DDM - Stable |
29.23 - 85.95 |
57.59 |
-71.2% |
| DDM - Multi |
61.73 - 145.58 |
87.22 |
-56.4% |
PCTY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,159.48 |
| Beta |
0.79 |
| Outstanding shares (mil) |
55.75 |
| Enterprise Value (mil) |
10,705.93 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.85% |
| Cost of Debt |
4.48% |
| WACC |
7.37% |