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 89,520 106,570 - -
Change - 3.48% 7.59% 28.14% -28.49% 19.05% - -
Enterprise Value (EV) 1 89,294 91,706 97,772 125,813 90,394 104,517 102,380 100,388
Change - 2.7% 6.61% 28.68% -28.15% 15.62% -2.04% -1.95%
P/E 30x 26.8x 26.2x 30.9x 20.5x 21.9x 20x 18.6x
PBR 27.1x 25.8x 21.4x 20.2x 15x 14.4x 11.9x 9.98x
PEG - 1.6x 2.4x 3.2x 2.13x 1.8x 2.12x 2.42x
Capitalization / Revenue 5.32x 5.04x 5.09x 6.09x 4.08x 4.59x 4.34x 4.11x
EV / Revenue 5.41x 5.09x 5.09x 6.12x 4.12x 4.5x 4.17x 3.87x
EV / EBITDA 20.9x 18.6x 17.9x 21.3x 14.4x 15.1x 13.7x 12.5x
EV / EBIT 23.1x 20.5x 20x 23.5x 15.4x 16.3x 14.9x 13.6x
EV / FCF 30.5x 22.9x 24.8x 26.4x 17.2x 21.6x 19.3x 22x
FCF Yield 3.28% 4.36% 4.04% 3.79% 5.8% 4.64% 5.19% 4.54%
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% - 2.67% 2.85% 3.03%
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% - 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 2 210.04 219.79 238.69 308.40 223.95 268.26 268.26 268.26
Nbr of stocks (in thousands) 417,747 413,123 409,291 405,923 399,734 397,263 - -
Announcement Date 27/07/22 26/07/23 31/07/24 30/07/25 29/07/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.93x4.5x15.06x2.67% 107B
19.22x0.34x8.45x4.39% 7.64B
13.27x0.28x7.64x4.12% 5.13B
13.45x0.32x5.52x4.56% 4.13B
29.58x0.65x13.45x6.29% 3.79B
73.6x3.14x11.07x-.--% 3.64B
18.7x0.17x7.52x2.41% 2.63B
12.79x - - 4.03% 1.44B
7.39x - - 6.69% 1.08B
15.97x2.33x8.56x4.25% 989M
Average 22.59x 1.47x 9.66x 3.94% 13.7B
Weighted average by Cap. 22.47x 3.73x 13.76x 2.96%

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.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!