Valuation Automatic Data Processing, Inc.

Stocks

Real-time Estimate Cboe BZX 12:49:19 2026-10-13 pm EDT			5-day change	1st Jan Change
274.90 ^USD	+0.40%		+4.88%	+6.98%

Oct. 05	TD Cowen Adjusts Automatic Data Processing Price Target to $265 From $283, Maintains Hold Rating	MT
Oct. 02	Jobs Growth Slows More Than Expected, Setting Fed up For Possible Pause in October	MT

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	108,498	-	-
Change	-	3.48%	7.59%	28.14%	-28.49%	21.2%	-	-
Enterprise Value (EV) ¹	89,294	91,706	97,772	125,813	90,394	106,445	104,308	102,316
Change	-	2.7%	6.61%	28.68%	-28.15%	17.76%	-2.01%	-1.91%
P/E	30x	26.8x	26.2x	30.9x	20.5x	22.4x	20.4x	18.9x
PBR	27.1x	25.8x	21.4x	20.2x	15x	14.7x	12.2x	10.2x
PEG	-	1.6x	2.4x	3.2x	2.13x	1.9x	2.16x	2.32x
Capitalization / Revenue	5.32x	5.04x	5.09x	6.09x	4.08x	4.67x	4.42x	4.18x
EV / Revenue	5.41x	5.09x	5.09x	6.12x	4.12x	4.58x	4.25x	3.94x
EV / EBITDA	20.9x	18.6x	17.9x	21.3x	14.4x	15.3x	13.9x	12.8x
EV / EBIT	23.1x	20.5x	20x	23.5x	15.4x	16.6x	15.1x	13.9x
EV / FCF	30.5x	22.9x	24.8x	26.4x	17.2x	22x	19.6x	22.4x
FCF Yield	3.28%	4.36%	4.04%	3.79%	5.8%	4.55%	5.1%	4.46%
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%	2.61%	2.8%	2.97%
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	273.81	273.81	273.81
Nbr of stocks (in thousands)	417,747	413,123	409,291	405,923	399,734	396,252	-	-
Announcement Date	7/27/22	7/26/23	7/31/24	7/30/25	7/29/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AUTOMATIC DATA PROCESSING, INC.	22.37x	4.58x	15.3x	2.61%	108B
RECRUIT HOLDINGS CO., LTD.	31.77x	5.63x	21.51x	0.15%	156B
PAYCHEX, INC.	19.02x	5.88x	12.48x	4.64%	37.25B
KANZHUN LIMITED	10.63x	3.37x	7.37x	1.58%	7.19B
RANDSTAD N.V.	17.82x	0.32x	7.94x	4.72%	6.83B
ADECCO GROUP AG	12.06x	0.27x	7.21x	4.46%	4.54B
BENEFIT SYSTEMS S.A.	19.6x	3.55x	11.41x	1.84%	4.56B
PERSOL HOLDINGS CO.,LTD.	13.35x	0.32x	5.48x	4.54%	4.01B
KORN FERRY	12.83x	1.12x	6.54x	3.12%	3.87B
ROBERT HALF INC.	27.2x	0.59x	12.3x	6.89%	3.46B
Average	18.67x	2.56x	10.75x	3.45%	33.59B
Weighted average by Cap.	25.67x	4.89x	17.14x	1.8%