Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
167.65 USD180.60 USD191.39 USD
+16.63%
180.60 USDCurrent price is 16.6% above the base model value.
A
TechnologySoftware - ApplicationUnited States
ADP.US · Automatic Data Processing, Inc.
NMS · US · USD
Latest price210.64 USD
30D+6.27%
Vs. base value+16.6%
Research summary
ADP.US latest organized financial period shows revenue grew +7.07% YoY and net income grew +8.73% YoY. Current price is about 211 USD, while the model base case is about 181 USD; the current price sits +16.6% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue21B USD
Net income4B USD
Free cash flow5B USD
Operating cash flow5B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:20
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price210.64 USD
Base value180.60 USD
Vs. base+16.6%
Price date2026/04/28
167.65 USD180.60 USD191.39 USD
+16.63%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
175.02 USD245.42 USD296.09 USD
-14.17%
245.42 USDCurrent price is 14.2% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth4.3%
Current price implies roughly 4.3% annualized FCF growth.
4.3%Current price implies roughly 4.3% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 07:20
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/06/29 | Annual | 21B USD | 4B USD | 5B USD | 9.98 |
| 2024/06/29 | Annual | 19B USD | 4B USD | 4B USD | 9.1 |
| 2023/06/29 | Annual | 18B USD | 3B USD | 4B USD | 8.21 |
| 2022/06/29 | Annual | 16B USD | 3B USD | 3B USD | 7 |
| 2021/06/29 | Annual | 15B USD | 3B USD | 3B USD | 6.07 |
Ad placement