Excluded
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
---
-
-estimated share-count samples
P
TechnologySoftware - ApplicationUnited States
PAYX.US · Paychex, Inc.
NMS · US · USD
Latest price93.12 USD
30D+1.54%
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. 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: 2026/04/28 · Updated: 2026/04/29 07:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price93.12 USD
Base value-
Vs. base-
Price date2026/04/28
---
-
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 07:22
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/05/30 | Annual | 6B USD | - | 2B USD | 4.58 |
| 2024/05/30 | Annual | 5B USD | - | 2B USD | 4.67 |
| 2023/05/30 | Annual | 5B USD | - | 2B USD | 4.3 |
| 2022/05/30 | Annual | 5B USD | - | 1B USD | 3.84 |
| 2021/05/30 | Annual | 4B USD | - | 1B USD | 3.03 |
Ad placement