Previous Close | $143.29 |
Intrinsic Value | $48.20 |
Upside potential | -66% |
Data is not available at this time.
Paychex, Inc. operates as a leading provider of integrated human capital management (HCM) solutions, specializing in payroll processing, HR services, benefits administration, and insurance services for small to medium-sized businesses (SMBs). The company generates revenue primarily through subscription-based services, complemented by ancillary offerings such as retirement services and time-tracking solutions. Paychex distinguishes itself through a scalable, technology-driven platform that caters to the unique compliance and administrative needs of SMBs, a segment often underserved by larger competitors. The company’s market position is reinforced by its strong brand recognition, recurring revenue model, and deep customer relationships, which drive high retention rates. Paychex competes in a fragmented industry alongside players like ADP and Intuit, leveraging its focus on SMBs and localized service capabilities to maintain a competitive edge. Its ability to cross-sell additional services enhances customer lifetime value and supports steady revenue growth.
Paychex reported revenue of $5.28 billion for FY 2024, with net income of $1.69 billion, reflecting a robust net margin of approximately 32%. The company’s operating cash flow of $1.90 billion underscores its ability to convert earnings into cash efficiently, while capital expenditures of $191.5 million indicate disciplined reinvestment in technology and infrastructure. These metrics highlight Paychex’s high-margin, asset-light business model.
Diluted EPS of $4.67 demonstrates Paychex’s strong earnings power, supported by its scalable platform and low incremental costs. The company’s capital efficiency is evident in its ability to generate significant free cash flow, which funds dividends and share repurchases. Paychex’s recurring revenue model provides stability, reducing earnings volatility compared to more cyclical businesses.
Paychex maintains a solid balance sheet, with $1.47 billion in cash and equivalents and total debt of $885.5 million, reflecting a conservative leverage profile. The company’s strong liquidity position supports its dividend payments and strategic investments, while its low debt levels provide flexibility for future growth initiatives or acquisitions.
Paychex has consistently grown revenue and earnings, benefiting from its focus on SMBs and expansion into higher-margin services. The company’s dividend per share of $3.65 reflects a commitment to returning capital to shareholders, supported by its stable cash flows. Growth is driven by organic expansion, pricing power, and cross-selling opportunities within its existing customer base.
The market values Paychex for its predictable earnings, high margins, and defensive characteristics. Investors likely price in moderate growth expectations, given the company’s mature market position, with a focus on execution and incremental share gains in the SMB segment. Valuation multiples reflect its premium quality and recurring revenue stream.
Paychex’s strategic advantages include its deep SMB expertise, technology investments, and strong customer retention. The outlook remains positive, with opportunities to expand service offerings and penetrate underserved markets. Regulatory complexity in payroll and HR services further entrenches its position, as businesses rely on Paychex for compliance support. Macroeconomic trends favoring outsourcing among SMBs could drive sustained demand.
Company 10-K (CIK: 0000723531), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |