Valuation Automatic Data Processing, Inc. Deutsche Boerse AG
Stocks
ADP
US0530151036
Employment Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 213.80 EUR | -0.63% |
|
+0.42% | -3.21% |
| 07-13 | Automatic Data Processing Set to Deliver Modest Fiscal Q4 Beat, RBC Says | MT |
| 07-10 | BMO Capital Adjusts Price Target on Automatic Data Processing to $248 From $234 | MT |
Company Valuation: Automatic Data Processing, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 84,516 | 87,744 | 90,800 | 97,694 | 125,187 | 98,922 | - | - |
| Change | - | 3.82% | 3.48% | 7.59% | 28.14% | -20.98% | - | - |
| Enterprise Value (EV) 1 | 84,926 | 89,294 | 91,706 | 97,772 | 125,813 | 99,181 | 97,314 | 95,509 |
| Change | - | 5.14% | 2.7% | 6.61% | 28.68% | -21.17% | -1.88% | -1.85% |
| P/E | 32.7x | 30x | 26.8x | 26.2x | 30.9x | 22.3x | 20.3x | 18.5x |
| PBR | 14.8x | 27.1x | 25.8x | 21.4x | 20.2x | 15.3x | 13.1x | 11.1x |
| PEG | - | 2x | 1.6x | 2.4x | 3.2x | 2x | 2.04x | 1.97x |
| Capitalization / Revenue | 5.63x | 5.32x | 5.04x | 5.09x | 6.09x | 4.53x | 4.28x | 4.04x |
| EV / Revenue | 5.66x | 5.41x | 5.09x | 5.09x | 6.12x | 4.54x | 4.21x | 3.9x |
| EV / EBITDA | 22.4x | 20.9x | 18.6x | 17.9x | 21.3x | 15.5x | 14x | 12.9x |
| EV / EBIT | 25.1x | 23.1x | 20.5x | 20x | 23.5x | 16.9x | 15.3x | 14x |
| EV / FCF | 29.1x | 30.5x | 22.9x | 24.8x | 26.4x | 17.1x | 12.7x | 9.22x |
| FCF Yield | 3.43% | 3.28% | 4.36% | 4.04% | 3.79% | 5.83% | 7.88% | 10.8% |
| Dividend per Share 2 | 3.7 | 4.05 | 4.79 | 5.45 | 6.02 | 6.523 | 7.027 | 7.55 |
| Rate of return | 1.86% | 1.93% | 2.18% | 2.28% | 1.95% | 2.64% | 2.84% | 3.05% |
| EPS 2 | 6.07 | 7 | 8.21 | 9.1 | 9.98 | 11.09 | 12.2 | 13.34 |
| Distribution rate | 61% | 57.9% | 58.3% | 59.9% | 60.3% | 58.8% | 57.6% | 56.6% |
| Net sales 1 | 15,005 | 16,498 | 18,012 | 19,203 | 20,561 | 21,828 | 23,109 | 24,460 |
| EBITDA 1 | 3,787 | 4,282 | 4,919 | 5,452 | 5,898 | 6,401 | 6,929 | 7,421 |
| EBIT 1 | 3,384 | 3,872 | 4,468 | 4,890 | 5,347 | 5,871 | 6,348 | 6,837 |
| Net income 1 | 2,598 | 2,949 | 3,412 | 3,752 | 4,080 | 4,475 | 4,855 | 5,241 |
| Net Debt 1 | 409.8 | 1,551 | 905.5 | 77.9 | 626.9 | 258.4 | -1,608 | -3,413 |
| Reference price 2 | 198.62 | 210.04 | 219.79 | 238.69 | 308.40 | 247.47 | 247.47 | 247.47 |
| Nbr of stocks (in thousands) | 425,518 | 417,747 | 413,123 | 409,291 | 405,923 | 399,734 | - | - |
| Announcement Date | 7/28/21 | 7/27/22 | 7/26/23 | 7/31/24 | 7/30/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.32x | 0.28x | 7.15x | 5.5% | 6.02B | |
| 9.54x | 0.23x | 6.22x | 5.4% | 3.82B | |
| 90.24x | 3.19x | 11.22x | -.--% | 3.63B | |
| 27.1x | 0.61x | 12.23x | 6.65% | 3.58B | |
| 12.66x | 0.3x | 4.88x | 5.01% | 3.57B | |
| 14.77x | 0.14x | 6.33x | 3.69% | 1.82B | |
| 12.58x | - | - | 4.1% | 1.4B | |
| 7.4x | - | - | 6.79% | 1.07B | |
| 22.76x | 0.74x | 12.36x | 2.87% | 931M | |
| Average | 23.60x | 0.79x | 8.63x | 4.45% | 2.87B | |
| Weighted average by Cap. | 26.00x | 0.79x | 8.21x | 4.56% |
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
- Stock Market
- Stocks
- ADP Stock
- ADP Stock
- Valuation Automatic Data Processing, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
