|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 276.21 USD | +4.56% |
|
+14.49% | +8.21% |
| 03:25am | Jefferies Raises Automatic Data Processing Price Target to $225 From $190, Underperform Rating Kept | MT |
| 02:43am | UBS Adjusts Price Target on Automatic Data Processing to $276 From $270 | MT |
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 | 105,598 | - | - |
| Change | - | 3.82% | 3.48% | 7.59% | 28.14% | -15.65% | - | - |
| Enterprise Value (EV) 1 | 84,926 | 89,294 | 91,706 | 97,772 | 125,813 | 105,856 | 103,990 | 102,185 |
| Change | - | 5.14% | 2.7% | 6.61% | 28.68% | -15.86% | -1.76% | -1.74% |
| P/E | 32.7x | 30x | 26.8x | 26.2x | 30.9x | 23.8x | 21.7x | 19.8x |
| PBR | 14.8x | 27.1x | 25.8x | 21.4x | 20.2x | 16.4x | 14x | 11.9x |
| PEG | - | 2x | 1.6x | 2.4x | 3.2x | 2.1x | 2.2x | 2.09x |
| Capitalization / Revenue | 5.63x | 5.32x | 5.04x | 5.09x | 6.09x | 4.84x | 4.57x | 4.32x |
| EV / Revenue | 5.66x | 5.41x | 5.09x | 5.09x | 6.12x | 4.85x | 4.5x | 4.18x |
| EV / EBITDA | 22.4x | 20.9x | 18.6x | 17.9x | 21.3x | 16.5x | 15x | 13.8x |
| EV / EBIT | 25.1x | 23.1x | 20.5x | 20x | 23.5x | 18x | 16.4x | 14.9x |
| EV / FCF | 29.1x | 30.5x | 22.9x | 24.8x | 26.4x | 20.8x | 19.1x | 17.9x |
| FCF Yield | 3.43% | 3.28% | 4.36% | 4.04% | 3.79% | 4.8% | 5.22% | 5.57% |
| Dividend per Share 2 | 3.7 | 4.05 | 4.79 | 5.45 | 6.02 | 6.607 | 7.126 | 7.663 |
| Rate of return | 1.86% | 1.93% | 2.18% | 2.28% | 1.95% | 2.5% | 2.7% | 2.9% |
| EPS 2 | 6.07 | 7 | 8.21 | 9.1 | 9.98 | 11.09 | 12.2 | 13.36 |
| Distribution rate | 61% | 57.9% | 58.3% | 59.9% | 60.3% | 59.6% | 58.4% | 57.4% |
| Net sales 1 | 15,005 | 16,498 | 18,012 | 19,203 | 20,561 | 21,828 | 23,115 | 24,466 |
| EBITDA 1 | 3,787 | 4,282 | 4,919 | 5,452 | 5,898 | 6,401 | 6,929 | 7,421 |
| EBIT 1 | 3,384 | 3,872 | 4,468 | 4,890 | 5,347 | 5,871 | 6,352 | 6,846 |
| Net income 1 | 2,598 | 2,949 | 3,412 | 3,752 | 4,080 | 4,475 | 4,859 | 5,250 |
| 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 | 264.17 | 264.17 | 264.17 |
| Nbr of stocks (in thousands) | 425,518 | 417,747 | 413,123 | 409,291 | 405,923 | 399,734 | - | - |
| Announcement Date | 28/7/21 | 27/7/22 | 26/7/23 | 31/7/24 | 30/7/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.82x | 4.85x | 16.54x | 2.5% | 106B | |
| 19.82x | 0.34x | 8.64x | 4.29% | 7.67B | |
| 12.67x | 0.28x | 7.67x | 4.06% | 5.09B | |
| 31.01x | 0.68x | 14.15x | 6% | 3.97B | |
| 13.16x | 0.31x | 5.1x | 4.82% | 3.67B | |
| 89.09x | 3.16x | 11.13x | -.--% | 3.58B | |
| 18.35x | 0.17x | 7.41x | 2.46% | 2.58B | |
| 13.12x | - | - | 3.93% | 1.46B | |
| 7.8x | - | - | 6.4% | 1.12B | |
| 23.07x | 0.77x | 12.27x | 2.74% | 979M | |
| Average | 25.19x | 1.32x | 10.36x | 3.72% | 13.57B | |
| Weighted average by Cap. | 24.46x | 4.00x | 15.00x | 2.81% |
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
- Stock Market
- Stocks
- ADP Stock
- Valuation Automatic Data Processing, Inc.
Select your edition
All financial news and data tailored to specific country editions
