
Automatic Data Processing Inc
SWB:ADP

Intrinsic Value
The intrinsic value of one
ADP
stock under the Base Case scenario is
195.06
EUR.
Compared to the current market price of 274.95 EUR,
Automatic Data Processing Inc
is
Overvalued by 29%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Automatic Data Processing Inc
Fundamental Analysis

ADP’s revenue is heavily tied to U.S. employment levels and short-term interest rates that drive client-float income, making the company especially vulnerable if a significant economic downturn reduces payroll volumes and interest spreads.
ADP’s robust client retention rate, driven by its reputation for reliable payroll processing and comprehensive compliance support, creates a strong recurring revenue stream and shields the company from moderate economic volatility.

Revenue & Expenses Breakdown
Automatic Data Processing Inc
Balance Sheet Decomposition
Automatic Data Processing Inc
Current Assets | 46.5B |
Cash & Short-Term Investments | 2.7B |
Receivables | 3.5B |
Other Current Assets | 40.3B |
Non-Current Assets | 9.9B |
PP&E | 1B |
Intangibles | 4.9B |
Other Non-Current Assets | 4B |
Free Cash Flow Analysis
Automatic Data Processing Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Automatic Data Processing Inc
Revenue
|
20.2B
USD
|
Cost of Revenue
|
-10.6B
USD
|
Gross Profit
|
9.6B
USD
|
Operating Expenses
|
-4.3B
USD
|
Operating Income
|
5.3B
USD
|
Other Expenses
|
-1.3B
USD
|
Net Income
|
4B
USD
|
ADP Profitability Score
Profitability Due Diligence
Automatic Data Processing Inc's profitability score is 70/100. The higher the profitability score, the more profitable the company is.

Score
Automatic Data Processing Inc's profitability score is 70/100. The higher the profitability score, the more profitable the company is.
ADP Solvency Score
Solvency Due Diligence
Automatic Data Processing Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Score
Automatic Data Processing Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ADP Price Targets Summary
Automatic Data Processing Inc
According to Wall Street analysts, the average 1-year price target for
ADP
is 281.14 EUR
with a low forecast of 258.5 EUR and a high forecast of 323.1 EUR.
Dividends
Current shareholder yield for ADP is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ADP
stock under the Base Case scenario is
195.06
EUR.
Compared to the current market price of 274.95 EUR,
Automatic Data Processing Inc
is
Overvalued by 29%.