Paylocity Holding Corp (PCTY)
Services-Prepackaged Software · Technology · $4.3B
Intrinsic Value (Consensus)
$86.50
Current Price
$80.40
Margin of Safety
+7.6%
7.6% Below Intrinsic Value
Value: $87
Price: $80
Valuation Model Estimates
Current Price: $80.40
DCF (Discounted Cash Flow)
$180.89
Graham Number
$45.66
Earnings Power Value
$39.03
Relative Value (P/E)
$80.40
Dividend Discount Model
Not applicable
—
Consensus Value
$86.50
Model Assumptions
Discount Rate
10.3%
Growth Rate
10.7%
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)
- $4.02
- EPS (Forward)
- $4.45
- Book Value
- $23.04
- P/E Ratio
- 20.0
- Forward P/E
- 18.1
- PEG Ratio
- —
- ROE
- 18.4%
- Debt/Equity
- 13%
- Revenue Growth
- 14.8%
- Earnings Growth
- 10.7%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance