Paycor HCM Inc
NASDAQ:PYCR

Watchlist Manager
Paycor HCM Inc Logo
Paycor HCM Inc
NASDAQ:PYCR
Watchlist
Price: 22.49 USD 0.18% Market Closed
Market Cap: 4.1B USD

Relative Value

The Relative Value of one PYCR stock under the Base Case scenario is 30.69 USD. Compared to the current market price of 22.49 USD, Paycor HCM Inc is Undervalued by 27%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

PYCR Relative Value
Base Case
30.69 USD
Undervaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
56
vs Industry
21
Median 3Y
5.8
Median 5Y
6.7
Industry
2.4
Forward
5.4
vs History
vs Industry
Median 3Y
-50.3
Median 5Y
-47.3
Industry
22.5
Forward
37.9
vs History
45
vs Industry
17
Median 3Y
34.3
Median 5Y
34.3
Industry
16.2
vs History
12
vs Industry
10
Median 3Y
63.6
Median 5Y
-57.7
Industry
20.8
vs History
47
vs Industry
38
Median 3Y
3.1
Median 5Y
3.1
Industry
3
vs History
58
vs Industry
21
Median 3Y
5.7
Median 5Y
6.6
Industry
2.4
Forward
5.3
vs History
58
vs Industry
27
Median 3Y
8.6
Median 5Y
10
Industry
4.9
vs History
61
vs Industry
14
Median 3Y
34.1
Median 5Y
65.9
Industry
12.3
Forward
15.7
vs History
vs Industry
Median 3Y
-47.8
Median 5Y
-46.1
Industry
15.8
Forward
29.1
vs History
45
vs Industry
17
Median 3Y
33.4
Median 5Y
33.4
Industry
14.8
vs History
12
vs Industry
8
Median 3Y
59.8
Median 5Y
-102.6
Industry
17.4
vs History
45
vs Industry
56
Median 3Y
1.5
Median 5Y
1.5
Industry
2.4

Multiples Across Competitors

PYCR Competitors Multiples
Paycor HCM Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Paycor HCM Inc
NASDAQ:PYCR
4.1B USD 5.8 -190.2 34 -286.2
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
434.7B USD 111.6 396.9 489 504.1
DE
SAP SE
XETRA:SAP
241.8B EUR 6.6 34.1 21 23.7
US
Salesforce Inc
NYSE:CRM
239.8B USD 5.9 33.2 19.3 26.7
US
Applovin Corp
NASDAQ:APP
228.6B USD 41.4 80.8 64 69.6
US
Intuit Inc
NASDAQ:INTU
182.3B USD 9.4 44.3 30.6 35.4
US
Adobe Inc
NASDAQ:ADBE
149B USD 6.3 20.9 15.6 17.1
US
NCR Corp
LSE:0K45
130.8B USD 49.4 -2 144.9 371.9 1 088.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
86.8B USD 16.6 81.8 46.4 52.6
US
Synopsys Inc
NASDAQ:SNPS
84.3B USD 13.1 42.2 67.1 87
P/S Multiple
Revenue Growth P/S to Growth
US
Paycor HCM Inc
NASDAQ:PYCR
Average P/S: 21 288.8
5.8
13%
0.4
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
111.6
46%
2.4
DE
SAP SE
XETRA:SAP
6.6
11%
0.6
US
Salesforce Inc
NYSE:CRM
5.9
9%
0.7
US
Applovin Corp
NASDAQ:APP
41.4
28%
1.5
US
Intuit Inc
NASDAQ:INTU
9.4
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.3
9%
0.7
US
N
NCR Corp
LSE:0K45
49.4
-8%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.6
14%
1.2
US
Synopsys Inc
NASDAQ:SNPS
13.1
21%
0.6
P/E Multiple
Earnings Growth PEG
US
Paycor HCM Inc
NASDAQ:PYCR
Average P/E: 91.8
Negative Multiple: -190.2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
396.9
94%
4.2
DE
SAP SE
XETRA:SAP
34.1
48%
0.7
US
Salesforce Inc
NYSE:CRM
33.2
31%
1.1
US
Applovin Corp
NASDAQ:APP
80.8
61%
1.3
US
Intuit Inc
NASDAQ:INTU
44.3
31%
1.4
US
Adobe Inc
NASDAQ:ADBE
20.9
19%
1.1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 144.9
-49%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
81.8
35%
2.3
US
Synopsys Inc
NASDAQ:SNPS
42.2
13%
3.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Paycor HCM Inc
NASDAQ:PYCR
Average EV/EBITDA: 115.9
34
55%
0.6
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
489
137%
3.6
DE
SAP SE
XETRA:SAP
21
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.3
24%
0.8
US
Applovin Corp
NASDAQ:APP
64
52%
1.2
US
Intuit Inc
NASDAQ:INTU
30.6
27%
1.1
US
Adobe Inc
NASDAQ:ADBE
15.6
16%
1
US
N
NCR Corp
LSE:0K45
371.9
16%
23.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
46.4
27%
1.7
US
Synopsys Inc
NASDAQ:SNPS
67.1
44%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Paycor HCM Inc
NASDAQ:PYCR
Average EV/EBIT: 211.6
Negative Multiple: -286.2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
504.1
141%
3.6
DE
SAP SE
XETRA:SAP
23.7
21%
1.1
US
Salesforce Inc
NYSE:CRM
26.7
33%
0.8
US
Applovin Corp
NASDAQ:APP
69.6
57%
1.2
US
Intuit Inc
NASDAQ:INTU
35.4
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
17.1
19%
0.9
US
N
NCR Corp
LSE:0K45
1 088.1
70%
15.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
52.6
30%
1.8
US
Synopsys Inc
NASDAQ:SNPS
87
49%
1.8