Skip to content
StockMarketAgent
Direct answer
ADP is a quintessential mature compounder dominating the global HCM and payroll processing markets. Its wide moat, built on exceptionally high switching costs and network scale, generates highly predictable free cash flow. Fair value range: low $173, high $305, with mid-point at $241.
Stock analysis

ADP fair value $173–$305

By StockMarketAgent.AI team· supervised by
分析日: 2026-05-20次回更新: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
株価
$220.44
▲ +20.20 (+9.16%)
公正価値
$241
$173–$305
評価
ホールド
confidence 90/100
上昇余地
+9.2%
upside to fair value
安全余裕率
$204.54
MoS level · 15%
時価総額
$88.1B
P/E fwd 18.1
英語版にフォールバックJA
翻訳中のため英語版を表示しています
このレポートはまだ翻訳されていません。翻訳キューが追いついたら数分後に更新してください。

§1 エグゼクティブサマリー

  • Wide moat fortified by entrenched enterprise payroll switching costs.
  • Aggressive share repurchases mask lower mid-single-digit revenue growth.
  • Target $240.64 implies ~9% upside, supporting a Hold/Accumulate rating.
  • High predictability of cash flows justifies a premium relative to peers.
  • Vulnerable to macroeconomic job contraction and falling interest rates compressing float yields.
Fair value
$241
Margin of safety
+8.4%
Confidence
90/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$220.44Price
Low $173.42
Mid $240.64
High $305.17

ADP is a quintessential mature compounder dominating the global HCM and payroll processing markets. Its wide moat, built on exceptionally high switching costs and network scale, generates highly predictable free cash flow.

  • Exceptionally high enterprise switching costs
    Exceptionally high enterprise switching costs for core payroll systems.
  • Massive network scale across global
    Massive network scale across global HCM markets.
  • Cycle upside
    Higher-for-longer interest rates act as a 100% margin tailwind on PEO funds. Accelerated enterprise adoption of Next Gen HCM drives top-line growth.

§2 ベアケース

Under a dual shock of employment contraction and falling interest rates, EPS growthEPS growthYear-over-year change in diluted earnings per share. The bottom-line growth rate that drives shareholder return when multiples are stable. could decelerate into the low single digits. Combined with multiple contraction to peer medians, intrinsic valuation faces extreme downside risk toward $173.

このテーゼが崩れる経路

Severe Macroeconomic Recession

· Medium

Deep recession triggers heavy workforce reductions, directly compressing seat-based billing metrics and organic revenue growth.

FV impact
Downside toward $173.42 low-end valuation.

Zero-Interest Rate Environment Return

Low-to-Medium· Low

Rapid return to ZIRP structurally strips yield out of PEO client funds, removing a 100% margin tailwind.

FV impact
Significant EPS drag and structural downside to intrinsic valuation.

Cloud-Native Enterprise Disruption

· Low

Accelerated adoption of modern HCM platforms causes a material decline in net revenue retention.

FV impact
Multiple contraction and loss of terminal growth premium.
監視すべき早期警戒シグナル
指標現在トリガーしきい値
Year-over-year EPS growth dropping below 8% despite continued capital return.MonitorDeterioration versus the report thesis
Material structural decline in net revenue retention.MonitorDeterioration versus the report thesis
Acceleration of lost enterprise logos to cloud-native platforms.MonitorDeterioration versus the report thesis
Significant macro-driven reduction in total payslips processed.MonitorDeterioration versus the report thesis
Sustained sequential declines in client funds interest yield.MonitorDeterioration versus the report thesis

§3 財務履歴

損益計算書 — 直近6期
項目T−0T−1T−2T−3CAGR
期間2022-06-302023-06-302024-06-302025-06-30Trend
売上高$16.50B$18.01B$19.20B$20.56B+7.6%
売上総利益$7.04B$8.06B$8.73B$9.46B+10.4%
営業利益$3.80B$4.51B$4.95B$5.41B+12.5%
純利益$2.95B$3.41B$3.75B$4.08B+11.4%
EPS (希薄化後)$7.00$8.21$9.10$9.98+12.5%
EBITDA$4.40B$5.24B$5.80B$6.35B+13.0%
研究開発
販管費$3.23B$3.55B$3.78B$4.05B+7.8%

品質スコア

Piotroski F-スコア
8 / 9
0–9 品質コンポジット
Altman Zスコア
2.57
倒産リスク (>3 で安全)
Beneish Mスコア
-2.44
利益操作リスク
OCF / 純利益
1.21×
>1 は利益の質が高いことを示す
会計品質ゲート
Pass
セクター調整後ゲート
ROIC
29.9%
投下資本利益率
セクション 3

Numbers analysis

キャッシュフロー

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

資本配分

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

個人サブスクライバー — §4以降11セクション追加

完全な分析を読む — 11セクション追加。

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

カバー対象の全ティッカーの完全なレポート
24か月分の評価アーカイブ
ウォッチリストブリーフィング + 評価変更アラート
任意の言語でのPDF + DOCXエクスポート
無料トライアルを開始
いつでもキャンセル可能。
FAQ

ADP — frequently asked questions

  1. Based on our latest analysis, ADP looks modestly undervalued. The current price is $220 versus a composite fair-value midpoint of $241 (range $173–$305), which implies roughly 9.2% upside to the midpoint.
Related coverage

Names readers of ADP also follow

Same archetype: mature-compounder