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 89,520 115,996 - -
Change - 3.48% 7.59% 28.14% -28.49% 29.57% - -
Enterprise Value (EV) 1 89,294 91,706 97,772 125,813 90,394 115,230 113,082 110,717
Change - 2.7% 6.61% 28.68% -28.15% 27.48% -1.86% -2.09%
P/E 30x 26.8x 26.2x 30.9x 20.5x 23.8x 21.8x 20x
PBR 27.1x 25.8x 21.4x 20.2x 15x 19.4x 15.6x 12.6x
PEG - 1.6x 2.4x 3.2x 2.13x 1.8x 2.37x 2.3x
Capitalization / Revenue 5.32x 5.04x 5.09x 6.09x 4.08x 4.98x 4.71x 4.47x
EV / Revenue 5.41x 5.09x 5.09x 6.12x 4.12x 4.95x 4.59x 4.26x
EV / EBITDA 20.9x 18.6x 17.9x 21.3x 14.4x 16.5x 15x 13.7x
EV / EBIT 23.1x 20.5x 20x 23.5x 15.4x 18x 16.3x 14.9x
EV / FCF 30.5x 22.9x 24.8x 26.4x 17.2x 23x 20.2x 19.8x
FCF Yield 3.28% 4.36% 4.04% 3.79% 5.8% 4.34% 4.95% 5.05%
Dividend per Share 2 4.05 4.79 5.45 6.02 6.64 7.118 7.676 8.193
Rate of return 1.93% 2.18% 2.28% 1.95% 2.96% 2.42% 2.61% 2.79%
EPS 2 7 8.21 9.1 9.98 10.94 12.35 13.48 14.66
Distribution rate 57.9% 58.3% 59.9% 60.3% 60.7% 57.6% 56.9% 55.9%
Net sales 1 16,498 18,012 19,203 20,561 21,947 23,280 24,620 25,964
EBITDA 1 4,282 4,919 5,452 5,898 6,270 6,986 7,549 8,088
EBIT 1 3,872 4,468 4,890 5,347 5,875 6,416 6,926 7,419
Net income 1 2,949 3,412 3,752 4,080 4,414 4,883 5,266 5,641
Net Debt 1 1,551 905.5 77.9 626.9 873.3 -766.6 -2,915 -5,279
Reference price 2 210.04 219.79 238.69 308.40 223.95 293.84 293.84 293.84
Nbr of stocks (in thousands) 417,747 413,123 409,291 405,923 399,734 394,759 - -
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.($)
34.36x6.1x23.33x0.14% 170B
23.79x4.96x16.53x2.42% 116B
20.38x6.26x13.31x4.34% 39.91B
20.18x0.36x9.2x4% 8.02B
10.86x3.48x7.61x1.54% 7.39B
20.6x3.84x12.16x1.69% 4.94B
13.05x0.28x7.44x4.19% 4.85B
33.18x0.76x15.92x5.41% 4.4B
13.91x1.2x6.99x2.9% 4.18B
Average 21.15x 3.03x 12.50x 2.96% 39.96B
Weighted average by Cap. 27.86x 5.34x 18.73x 1.63%

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. ADP Stock
  5. Valuation Automatic Data Processing, Inc.