Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
PAYCHEX INC
Bear Case (25th pct.)
-26.1% vs price
Base Case (Median)
-5.6% vs price
Bull Case (75th pct.)
1.7% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $144.89 | 46.3% | High (40%) |
| PE Comparable | $97.92 | -1.1% | Medium (25%) |
| Growth Trajectory DCF | $93.43 | -5.6% | Medium (20%) |
| Graham Number | $34.50 | -65.2% | High (80%) |
| EV/EBITDA | $75.01 | -24.2% | Medium (20%) |
| EV/FCF | $103.41 | 4.4% | Medium (20%) |
| Earnings Power Value | $71.40 | -27.9% | High (70%) |
Based on 7 out of 7 methods, PAYX appears fairly valued at the current price of $99.01. The base case fair value of $93.43 implies 5.6% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.