Excluded
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
---
-
-estimated share-count samples
P
US
PAYX.US · PAYCHEX INC
US · US
Latest price93.12 USD
30D-8.19%
Vs. base value-
Research summary
PAYX.US latest organized financial period shows revenue grew +5.56% YoY and net income lacks a complete YoY comparison. Current price is about 93.12 USD, while the model base case is about -; the valuation gap needs more complete inputs. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue6B USD
Net income-
Free cash flow2B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price93.12 USD
Base value-
Vs. base-
Price date2026/04/29
---
-
Excluded
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
---
-
-estimated share-count samples
Excluded
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-
-
-estimated share-count samples
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-estimated share-count samples
Updated: 2026/04/29 15:22
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/05/31 | Annual | 6B USD | - | - | 2B USD | 4.58 | - |
| 2024/05/31 | Annual | 5B USD | - | - | 2B USD | 4.67 | - |
| 2023/05/31 | Annual | 5B USD | - | - | 2B USD | 4.3 | - |
| 2022/05/31 | Annual | 5B USD | - | - | 1B USD | 3.84 | - |
| 2021/05/31 | Annual | 4B USD | - | - | 1B USD | 3.03 | - |
Ad placement