PCTY
Paylocity Holding Corp
Price:  
170.33 
USD
Volume:  
499,435.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PCTY Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Paylocity Holding Corp (PCTY) is 117.33 USD. This PCTY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 170.33 USD, the upside of Paylocity Holding Corp is %.

The range of the Intrinsic Value is 85.23 - 200.81 USD

170.33 USD
Stock Price
117.33 USD
Intrinsic Value
Intrinsic Value Details

PCTY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 85.23 - 200.81 117.33 -31.1%
DCF (Growth 10y) 130.06 - 302.71 178.25 4.7%
DCF (EBITDA 5y) 180.86 - 248.70 216.79 27.3%
DCF (EBITDA 10y) 243.86 - 353.40 299.23 75.7%
Fair Value 74.35 - 74.35 74.35 -56.35%
P/E 136.20 - 173.55 154.26 -9.4%
EV/EBITDA 134.62 - 198.60 170.08 -0.1%
EPV 23.89 - 27.95 25.92 -84.8%
DDM - Stable 19.15 - 49.79 34.47 -79.8%
DDM - Multi 36.10 - 74.83 48.91 -71.3%

PCTY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,594.69
Beta 1.25
Outstanding shares (mil) 56.33
Enterprise Value (mil) 9,227.78
Market risk premium 4.60%
Cost of Equity 12.12%
Cost of Debt 4.62%
WACC 8.17%