Automatic Data Processing, Inc. (ADP)
Staffing & Employment Services · Industrials · $90.4B
Intrinsic Value (Consensus)
$176.05
Current Price
$226.21
Margin of Safety
-22.2%
22.2% Above Intrinsic Value
Value: $176
Price: $226
Valuation Model Estimates
Current Price: $226.21
DCF (Discounted Cash Flow)
$231.65
Graham Number
$58.89
Earnings Power Value
$96.89
Relative Value (P/E)
$199.60
Dividend Discount Model
$784.54
Consensus Value
$176.05
Model Assumptions
Discount Rate
10.3%
Growth Rate
9.7%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $9.98
- EPS (Forward)
- $10.95
- Book Value
- $15.45
- P/E Ratio
- 20.0
- Forward P/E
- 18.2
- PEG Ratio
- —
- ROE
- 65.9%
- Debt/Equity
- 1%
- Revenue Growth
- 7.1%
- Earnings Growth
- 9.7%
- Dividend Yield
- 2.5%
- Beta
- 0.84
Data last updated: 2026-06-12
Source: Yahoo Finance