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 89,520 110,288 - -
Change - 3.48% 7.59% 28.14% -28.49% 23.2% - -
Enterprise Value (EV) 1 89,294 91,706 97,772 125,813 90,394 108,244 106,100 104,108
Change - 2.7% 6.61% 28.68% -28.15% 19.75% -1.98% -1.88%
P/E 30x 26.8x 26.2x 30.9x 20.5x 22.7x 20.7x 19.3x
PBR 27.1x 25.8x 21.4x 20.2x 15x 14.9x 12.3x 10.3x
PEG - 1.6x 2.4x 3.2x 2.13x 1.9x 2.19x 2.51x
Capitalization / Revenue 5.32x 5.04x 5.09x 6.09x 4.08x 4.75x 4.49x 4.26x
EV / Revenue 5.41x 5.09x 5.09x 6.12x 4.12x 4.66x 4.32x 4.02x
EV / EBITDA 20.9x 18.6x 17.9x 21.3x 14.4x 15.6x 14.2x 13x
EV / EBIT 23.1x 20.5x 20x 23.5x 15.4x 16.9x 15.4x 14.1x
EV / FCF 30.5x 22.9x 24.8x 26.4x 17.2x 22.3x 20x 22.8x
FCF Yield 3.28% 4.36% 4.04% 3.79% 5.8% 4.48% 5.01% 4.38%
Dividend per Share 2 4.05 4.79 5.45 6.02 - 7.154 7.656 8.134
Rate of return 1.93% 2.18% 2.28% 1.95% - 2.58% 2.76% 2.93%
EPS 2 7 8.21 9.1 9.98 10.94 12.23 13.39 14.42
Distribution rate 57.9% 58.3% 59.9% 60.3% - 58.5% 57.2% 56.4%
Net sales 1 16,498 18,012 19,203 20,561 21,947 23,225 24,555 25,919
EBITDA 1 4,282 4,919 5,452 5,898 6,270 6,942 7,486 8,009
EBIT 1 3,872 4,468 4,890 5,347 5,875 6,394 6,890 7,360
Net income 1 2,949 3,412 3,752 4,080 4,414 4,856 5,258 5,607
Net Debt 1 1,551 905.5 77.9 626.9 873.3 -2,044 -4,188 -6,180
Reference price 2 210.04 219.79 238.69 308.40 223.95 277.62 277.62 277.62
Nbr of stocks (in thousands) 417,747 413,123 409,291 405,923 399,734 397,263 - -
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.($)
22.69x4.66x15.59x2.58% 110B
20.08x0.35x8.76x4.24% 7.95B
13.43x0.28x7.69x4.05% 5.17B
33.43x0.74x15.38x5.57% 4.28B
14.17x0.34x5.62x4.33% 4.28B
74.16x3.15x11.13x-.--% 3.67B
20.52x0.19x8.1x2.2% 2.88B
12.97x - - 3.97% 1.46B
7.54x - - 6.56% 1.1B
24.8x3.27x16.05x-.--% 1.07B
Average 24.38x 1.62x 11.04x 3.35% 14.22B
Weighted average by Cap. 23.36x 3.86x 14.33x 2.82%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

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