PAYCHEX INC (PAYX)
Services-Engineering, Accounting, Research, Management · Technology · $35.9B
Intrinsic Value (Consensus)
$54.01
Current Price
$100.28
Margin of Safety
-46.1%
46.1% Above Intrinsic Value
Value: $54
Price: $100
Valuation Model Estimates
Current Price: $100.28
DCF (Discounted Cash Flow)
$60.48
Graham Number
$34.46
Earnings Power Value
$44.47
Relative Value (P/E)
$91.60
Dividend Discount Model
$39.04
Consensus Value
$54.01
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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%.
Health Score
C
54
Profitability
22/25
Strength
15/25
Valuation
7/25
Growth
10/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 120%
Solid dividend yield (3.5%)
Key Financials
- EPS (TTM)
- $4.58
- EPS (Forward)
- $4.67
- Book Value
- $11.52
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 16.3%
- Debt/Equity
- 120%
- Revenue Growth
- 5.4%
- Earnings Growth
- 2.0%
- Dividend Yield
- 3.5%
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance