Valuation models
price $112.12 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused89.64 – 135.69108.244% overvaluedDCF · Perpetuity growth · 10y95.73 – 144.36115.373% undervaluedDCF · EBITDA exit · 5y141.98 – 155.29148.4624% undervaluedDCF · EBITDA exit · 10y137.00 – 161.30148.5725% undervaluedP/E · peers112.47 – 135.92115.653% undervaluedP/E · own history143.22 – 170.48156.0328% undervaluedPEG—95.2518% overvaluedEV/EBITDA · peers111.17 – 143.74120.907% undervaluedEV/Revenue · peers40.86 – 78.1150.57122% overvaluedEarnings power value42.87 – 66.3052.45114% overvaluedDividend discount75.69 – 179.27109.942% overvaluedWall St. consensus target—112.00at targetCost of capital (WACC)—8.22%—
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
108.24
Paychex closed at $112.12 — overvalued by 4% vs model.
89.64the model's range135.69
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
50.57 – 156.03
Wall St. target
112.00 0% above
Above model, 1y
17 of 30 days
How it is valued
Valued asMature & stable
Moderate growth (~11% recent)High profitability (27% net margin)Strong dividend yieldModerately volatile earningsStrong FCF yield (5.8%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.