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 90,424 - -
Change - 3.82% 3.48% 7.59% 28.14% -27.77% - -
Enterprise Value (EV) 1 84,926 89,294 91,706 97,772 125,813 90,682 88,816 87,011
Change - 5.14% 2.7% 6.61% 28.68% -27.92% -2.06% -2.03%
P/E Ratio 32.7x 30x 26.8x 26.2x 30.9x 20.4x 18.6x 17x
PBR 14.8x 27.1x 25.8x 21.4x 20.2x 14x 12x 10.2x
PEG - 2x 1.6x 2.4x 3.2x 1.8x 1.88x 1.81x
Capitalization / Revenue 5.63x 5.32x 5.04x 5.09x 6.09x 4.14x 3.91x 3.7x
EV / Revenue 5.66x 5.41x 5.09x 5.09x 6.12x 4.15x 3.84x 3.56x
EV / EBITDA 22.4x 20.9x 18.6x 17.9x 21.3x 14.2x 12.8x 11.7x
EV / EBIT 25.1x 23.1x 20.5x 20x 23.5x 15.4x 14x 12.7x
EV / FCF 29.1x 30.5x 22.9x 24.8x 26.4x 15.7x 11.6x 8.4x
FCF Yield 3.43% 3.28% 4.36% 4.04% 3.79% 6.38% 8.64% 11.9%
Dividend per Share 2 3.7 4.05 4.79 5.45 6.02 6.606 7.111 7.663
Rate of return 1.86% 1.93% 2.18% 2.28% 1.95% 2.92% 3.14% 3.39%
EPS 2 6.07 7 8.21 9.1 9.98 11.09 12.19 13.33
Distribution rate 61% 57.9% 58.3% 59.9% 60.3% 59.6% 58.4% 57.5%
Net sales 1 15,005 16,498 18,012 19,203 20,561 21,826 23,104 24,459
EBITDA 1 3,787 4,282 4,919 5,452 5,898 6,400 6,927 7,411
EBIT 1 3,384 3,872 4,468 4,890 5,347 5,870 6,343 6,832
Net income 1 2,598 2,949 3,412 3,752 4,080 4,475 4,853 5,239
Net Debt 1 409.8 1,551 905.5 77.9 626.9 258.4 -1,608 -3,413
Reference price 2 198.62 210.04 219.79 238.69 308.40 226.21 226.21 226.21
Nbr of stocks (in thousands) 425,518 417,747 413,123 409,291 405,923 399,734 - -
Announcement Date 28/07/21 27/07/22 26/07/23 31/07/24 30/07/25 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.4x4.15x14.17x2.92% 90.42B
26.52x4.25x14.83x2.48% 256B
12.66x1.35x7.08x3.82% 105B
13.87x2.53x9.34x6.01% 82.27B
-81.53x12.84x74.47x-.--% 80.68B
19.59x5.12x12.66x2.9% 58.94B
14.49x2.12x8.9x5.34% 47.53B
12.93x1.48x10.14x1.25% 35.3B
20.8x1.41x10.03x0.84% 32.12B
15.12x1.91x9x5.72% 31.59B
Average 7.48x 3.72x 17.06x 3.13% 81.93B
Weighted average by Cap. 9.72x 4.16x 17.98x 3.01%

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% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!