Company Valuation: Automatic Data Processing, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 87,744 90,800 97,694 125,187 89,520 116,003 - -
Change - 3.48% 7.59% 28.14% -28.49% 29.58% - -
Enterprise Value (EV) 1 89,294 91,706 97,772 125,813 90,394 113,950 111,813 109,821
Change - 2.7% 6.61% 28.68% -28.15% 26.06% -1.87% -1.78%
P/E 30x 26.8x 26.2x 30.9x 20.5x 23.9x 21.9x 20.2x
PBR 27.1x 25.8x 21.4x 20.2x 15x 15.7x 13x 10.9x
PEG - 1.6x 2.4x 3.2x 2.13x 2x 2.32x 2.48x
Capitalization / Revenue 5.32x 5.04x 5.09x 6.09x 4.08x 4.99x 4.72x 4.47x
EV / Revenue 5.41x 5.09x 5.09x 6.12x 4.12x 4.91x 4.55x 4.23x
EV / EBITDA 20.9x 18.6x 17.9x 21.3x 14.4x 16.4x 14.9x 13.7x
EV / EBIT 23.1x 20.5x 20x 23.5x 15.4x 17.8x 16.2x 14.9x
EV / FCF 30.5x 22.9x 24.8x 26.4x 17.2x 23.5x 21x 24.1x
FCF Yield 3.28% 4.36% 4.04% 3.79% 5.8% 4.25% 4.75% 4.15%
Dividend per Share 2 4.05 4.79 5.45 6.02 6.64 7.154 7.656 8.134
Rate of return 1.93% 2.18% 2.28% 1.95% 2.96% 2.44% 2.62% 2.78%
EPS 2 7 8.21 9.1 9.98 10.94 12.24 13.39 14.48
Distribution rate 57.9% 58.3% 59.9% 60.3% 60.7% 58.5% 57.2% 56.2%
Net sales 1 16,498 18,012 19,203 20,561 21,947 23,227 24,560 25,947
EBITDA 1 4,282 4,919 5,452 5,898 6,270 6,958 7,502 8,015
EBIT 1 3,872 4,468 4,890 5,347 5,875 6,396 6,891 7,364
Net income 1 2,949 3,412 3,752 4,080 4,414 4,858 5,262 5,617
Net Debt 1 1,551 905.5 77.9 626.9 873.3 -2,053 -4,190 -6,181
Reference price 2 210.04 219.79 238.69 308.40 223.95 292.75 292.75 292.75
Nbr of stocks (in thousands) 417,747 413,123 409,291 405,923 399,734 396,252 - -
Announcement Date 7/27/22 7/26/23 7/31/24 7/30/25 7/29/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.45x4.81x16.05x2.49% 116B
33.6x5.96x22.79x0.14% 165B
20.13x6.19x13.16x4.39% 40.09B
11.01x3.56x7.77x1.52% 7.4B
17.81x0.32x7.91x4.72% 6.77B
19.99x3.73x11.8x1.76% 4.84B
11.64x0.26x7.03x4.63% 4.44B
13.74x0.34x5.67x4.41% 4.12B
13x1.14x6.62x3.08% 3.98B
25.99x0.56x11.69x7.21% 3.41B
Average 19.04x 2.69x 11.05x 3.43% 35.65B
Weighted average by Cap. 27.02x 5.18x 18.09x 1.73%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Automatic Data Processing, Inc.

Historical PBR trend

Valuation ratios - PBR - Automatic Data Processing, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Automatic Data Processing, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Automatic Data Processing, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Automatic Data Processing, Inc.
  1. Stock Market
  2. Stocks
  3. ADP Stock
  4. Valuation Automatic Data Processing, Inc.