FMP

FMP

Enter

PAYX - Paychex, Inc.

photo-url-https://images.financialmodelingprep.com/symbol/PAYX.png

Paychex, Inc.

PAYX

NASDAQ

Paychex, Inc. provides integrated human capital management solutions for human resources (HR), payroll, benefits, and insurance services for small to medium-sized businesses in the United States, Europe, and India. It offers payroll processing services; payroll tax administration services; employee payment services; and regulatory compliance services, such as new-hire reporting and garnishment processing. The company also provides HR solutions, including payroll, employer compliance, HR and employee benefits administration, risk management outsourcing, and the on-site availability of a professionally trained HR representative; and retirement services administration, including plan implementation, ongoing compliance with government regulations, employee and employer reporting, participant and employer online access, electronic funds transfer, and other administrative services. In addition, it offers cloud-based HR administration software products for employee benefits management and administration, time and attendance, digital communication solutions, recruiting, and onboarding solutions; plan administration outsourcing and state unemployment insurance services; various business services to small to medium-sized businesses comprising payroll funding and outsourcing services, which include payroll processing, invoicing, and tax preparation; and payment processing services, financial fitness programs, and a small-business loan resource center. Further, the company provides insurance services for property and casualty coverage, such as workers' compensation, business-owner policies, cyber security protection, and commercial auto, as well as health and benefits coverage, including health, dental, vision, and life. It markets and sells its services primarily through its direct sales force. The company was founded in 1971 and is headquartered in Rochester, New York.

149.81 USD

3.2 (2.14%)

Operating Data

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

4.04B

4.06B

4.61B

5.01B

5.28B

5.65B

6.05B

6.47B

6.92B

7.41B

Revenue %

-

0.4

13.68

8.57

5.42

7.02

7.02

7.02

7.02

Ebitda

1.67B

1.65B

2.03B

2.21B

2.43B

2.44B

2.62B

2.8B

3B

3.21B

Ebitda %

41.34

40.74

44.06

44.13

46.07

43.27

43.27

43.27

43.27

Ebit

1.46B

1.46B

1.84B

2.03B

2.26B

2.21B

2.36B

2.53B

2.71B

2.9B

Ebit %

36.15

36.01

39.9

40.6

42.73

39.08

39.08

39.08

39.08

Depreciation

209.7M

192M

191.8M

176.6M

176.5M

236.71M

253.32M

271.1M

290.13M

310.49M

Depreciation %

5.19

4.73

4.16

3.53

3.34

4.19

4.19

4.19

4.19

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

932.4M

1.03B

1.22B

1.6B

1.5B

1.53B

1.64B

1.75B

1.87B

2.01B

Total Cash %

23.08

25.44

26.54

31.86

28.47

27.08

27.08

27.08

27.08

Receivables

790.3M

1.05B

1.32B

1.43B

1.63B

1.51B

1.61B

1.73B

1.85B

1.98B

Receivables %

19.56

25.97

28.58

28.48

30.79

26.68

26.68

26.68

26.68

Inventories

-

-

-

-

-

-

-

-

-

-

Inventories %

-

-

-

-

-

-

-

-

-

Payable

79.4M

89M

105.7M

84.7M

104.3M

114.31M

122.34M

130.92M

140.11M

149.94M

Payable %

1.97

2.19

2.29

1.69

1.98

2.02

2.02

2.02

2.02

Cap Ex

-127M

-114.6M

-132.6M

-143M

-161.4M

-166.72M

-178.42M

-190.94M

-204.34M

-218.68M

Cap Ex %

-3.14

-2.82

-2.88

-2.86

-3.06

-2.95

-2.95

-2.95

-2.95

Weighted Average Cost Of Capital

Price

149.81

Beta

Diluted Shares Outstanding

362.1M

Costof Debt

4.21

Tax Rate

After Tax Cost Of Debt

3.21

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

885.5M

Total Equity

54.25B

Total Capital

55.13B

Debt Weighting

1.61

Equity Weighting

98.39

Wacc

7.99

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

4.04B

4.06B

4.61B

5.01B

5.28B

5.65B

6.05B

6.47B

6.92B

7.41B

Ebitda

1.67B

1.65B

2.03B

2.21B

2.43B

2.44B

2.62B

2.8B

3B

3.21B

Ebit

1.46B

1.46B

1.84B

2.03B

2.26B

2.21B

2.36B

2.53B

2.71B

2.9B

Tax Rate

23.79

23.79

23.79

23.79

23.79

23.79

23.79

23.79

23.79

23.79

Ebiat

1.12B

1.12B

1.4B

1.55B

1.72B

1.68B

1.8B

1.93B

2.06B

2.21B

Depreciation

209.7M

192M

191.8M

176.6M

176.5M

236.71M

253.32M

271.1M

290.13M

310.49M

Receivables

790.3M

1.05B

1.32B

1.43B

1.63B

1.51B

1.61B

1.73B

1.85B

1.98B

Inventories

-

-

-

-

-

-

-

-

-

-

Payable

79.4M

89M

105.7M

84.7M

104.3M

114.31M

122.34M

130.92M

140.11M

149.94M

Cap Ex

-127M

-114.6M

-132.6M

-143M

-161.4M

-166.72M

-178.42M

-190.94M

-204.34M

-218.68M

Ufcf

487.78M

941.48M

1.22B

1.45B

1.55B

1.88B

1.78B

1.9B

2.04B

2.18B

Wacc

7.99

7.99

7.99

7.99

7.99

Pv Ufcf

1.74B

1.53B

1.51B

1.5B

1.49B

Sum Pv Ufcf

7.77B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

7.99

Free Cash Flow T1

2.27B

Terminal Value

56.84B

Present Terminal Value

38.7B

Intrinsic Value

Enterprise Value

46.47B

Net Debt

-583.4M

Equity Value

47.05B

Diluted Shares Outstanding

362.1M

Equity Value Per Share

129.94

Projected DCF

129.94 -0.153%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep