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 89,520 116,243 - -
Change - 3.48% 7.59% 28.14% -28.49% 29.85% - -
Enterprise Value (EV) 1 89,294 91,706 97,772 125,813 90,394 115,477 113,329 110,964
Change - 2.7% 6.61% 28.68% -28.15% 27.75% -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 4.99x 4.72x 4.48x
EV / Revenue 5.41x 5.09x 5.09x 6.12x 4.12x 4.96x 4.6x 4.27x
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 16.4x 15x
EV / FCF 30.5x 22.9x 24.8x 26.4x 17.2x 23.1x 20.2x 19.9x
FCF Yield 3.28% 4.36% 4.04% 3.79% 5.8% 4.33% 4.94% 5.04%
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) 417,747 413,123 409,291 405,923 399,734 395,600 - -
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.($)
33.8x6x22.94x0.14% 170B
23.16x4.83x16.09x2.48% 116B
19.88x6.12x13.01x4.44% 39.91B
19.83x0.36x9.07x4.07% 8.02B
10.7x3.41x7.45x1.57% 7.39B
20.81x3.87x12.27x1.68% 4.94B
12.91x0.28x7.39x4.23% 4.85B
32.48x0.75x15.56x5.53% 4.4B
13.79x1.19x6.93x2.92% 4.18B
Average 20.82x 2.98x 12.30x 3.01% 39.96B
Weighted average by Cap. 27.32x 5.23x 18.36x 1.67%

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.