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 89,520 114,477 - -
Change - 3.48% 7.59% 28.14% -28.49% 27.88% - -
Enterprise Value (EV) 1 89,294 91,706 97,772 125,813 90,394 112,424 110,288 108,296
Change - 2.7% 6.61% 28.68% -28.15% 24.37% -1.9% -1.81%
P/E 30x 26.8x 26.2x 30.9x 20.5x 23.6x 21.6x 19.9x
PBR 27.1x 25.8x 21.4x 20.2x 15x 15.5x 12.8x 10.8x
PEG - 1.6x 2.4x 3.2x 2.13x 2x 2.29x 2.44x
Capitalization / Revenue 5.32x 5.04x 5.09x 6.09x 4.08x 4.93x 4.66x 4.41x
EV / Revenue 5.41x 5.09x 5.09x 6.12x 4.12x 4.84x 4.49x 4.17x
EV / EBITDA 20.9x 18.6x 17.9x 21.3x 14.4x 16.2x 14.7x 13.5x
EV / EBIT 23.1x 20.5x 20x 23.5x 15.4x 17.6x 16x 14.7x
EV / FCF 30.5x 22.9x 24.8x 26.4x 17.2x 23.2x 20.8x 23.7x
FCF Yield 3.28% 4.36% 4.04% 3.79% 5.8% 4.31% 4.82% 4.21%
Dividend per Share 2 4.05 4.79 5.45 6.02 6.64 7.154 7.656 8.134
Rate of return 1.93% 2.18% 2.28% 1.95% 2.96% 2.48% 2.65% 2.82%
EPS 2 7 8.21 9.1 9.98 10.94 12.24 13.39 14.48
Distribution rate 57.9% 58.3% 59.9% 60.3% 60.7% 58.5% 57.2% 56.2%
Net sales 1 16,498 18,012 19,203 20,561 21,947 23,227 24,560 25,947
EBITDA 1 4,282 4,919 5,452 5,898 6,270 6,958 7,502 8,015
EBIT 1 3,872 4,468 4,890 5,347 5,875 6,396 6,891 7,364
Net income 1 2,949 3,412 3,752 4,080 4,414 4,858 5,262 5,617
Net Debt 1 1,551 905.5 77.9 626.9 873.3 -2,053 -4,190 -6,181
Reference price 2 210.04 219.79 238.69 308.40 223.95 288.90 288.90 288.90
Nbr of stocks (in thousands) 417,747 413,123 409,291 405,923 399,734 396,252 - -
Announcement Date 7/27/22 A 7/26/23 A 7/31/24 A 7/30/25 A 7/29/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.96x5.84x22.35x0.14% 162B
23.61x4.84x16.16x2.48% 114B
20.29x6.24x13.25x4.35% 39.74B
11.05x3.57x7.82x1.52% 7.48B
17.67x0.31x7.86x4.75% 6.82B
20.12x3.75x11.86x1.75% 4.87B
11.66x0.26x7.03x4.62% 4.41B
13.77x0.34x5.68x4.4% 4.16B
13.21x1.16x6.72x3.03% 3.98B
Average 18.26x 2.92x 10.97x 3.01% 38.71B
Weighted average by Cap. 26.77x 5.18x 17.96x 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.