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 89,520 107,746 - -
Change - 3.48% 7.59% 28.14% -28.49% 20.36% - -
Enterprise Value (EV) 1 89,294 91,706 97,772 125,813 90,394 105,692 103,556 101,564
Change - 2.7% 6.61% 28.68% -28.15% 16.92% -2.02% -1.92%
P/E 30x 26.8x 26.2x 30.9x 20.5x 22.2x 20.3x 18.8x
PBR 27.1x 25.8x 21.4x 20.2x 15x 14.5x 12.1x 10.1x
PEG - 1.6x 2.4x 3.2x 2.13x 1.9x 2.15x 2.44x
Capitalization / Revenue 5.32x 5.04x 5.09x 6.09x 4.08x 4.64x 4.39x 4.16x
EV / Revenue 5.41x 5.09x 5.09x 6.12x 4.12x 4.55x 4.22x 3.92x
EV / EBITDA 20.9x 18.6x 17.9x 21.3x 14.4x 15.2x 13.8x 12.7x
EV / EBIT 23.1x 20.5x 20x 23.5x 15.4x 16.5x 15x 13.8x
EV / FCF 30.5x 22.9x 24.8x 26.4x 17.2x 21.8x 19.5x 22.3x
FCF Yield 3.28% 4.36% 4.04% 3.79% 5.8% 4.58% 5.13% 4.49%
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% 2.64% 2.82% 3%
EPS 2 7 8.21 9.1 9.98 10.94 12.24 13.39 14.42
Distribution rate 57.9% 58.3% 59.9% 60.3% 60.7% 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 -2,053 -4,190 -6,181
Reference price 2 210.04 219.79 238.69 308.40 223.95 271.22 271.22 271.22
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.($)
22.17x4.55x15.23x2.64% 108B
18.74x0.33x8.23x4.52% 7.31B
13.54x0.29x7.73x4.01% 5.19B
13.66x0.33x5.63x4.44% 4.15B
29.56x0.64x13.47x6.34% 3.76B
71.87x3.09x10.89x-.--% 3.56B
19.09x0.18x7.65x2.37% 2.68B
12.76x - - 4.04% 1.43B
17.52x2.61x9.58x3.88% 1.06B
Average 24.32x 1.50x 9.80x 3.58% 15.21B
Weighted average by Cap. 22.70x 3.78x 13.91x 2.9%

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. ADP Stock
  5. Valuation Automatic Data Processing, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!