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
Проанализировано: 2026-05-20Следующее обновление: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
Цена
$220.44
▲ +20.20 (+9.16%)
Справедливая стоимость
$241
$173–$305
Рекомендация
Держать
confidence 90/100
Потенциал роста
+9.2%
upside to fair value
Запас прочности
$204.54
MoS level · 15%
Капитализация
$88.1B
P/E fwd 18.1
Английский по умолчаниюRU
Показываем английский источник, пока идёт перевод
Этот отчёт ещё не переведён. Обновите страницу через несколько минут, когда очередь переводов его обработает.

§1 Краткое резюме

  • 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 Медвежий сценарий

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.

Как может разрушиться эта теза

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.
Сигналы раннего предупреждения для мониторинга
МетрикаТекущееТриггерный порог
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 Финансовая история

Отчёт о прибылях — последние шесть периодов
СтатьяT−0T−1T−2T−3CAGR
Период2022-06-302023-06-302024-06-302025-06-30Trend
Выручка$16.50B$18.01B$19.20B$20.56B+7.6%
Валовая прибыль$7.04B$8.06B$8.73B$9.46B+10.4%
Операционная прибыль$3.80B$4.51B$4.95B$5.41B+12.5%
Чистая прибыль$2.95B$3.41B$3.75B$4.08B+11.4%
EPS (разводнённая)$7.00$8.21$9.10$9.98+12.5%
EBITDA$4.40B$5.24B$5.80B$6.35B+13.0%
R&D
SG&A$3.23B$3.55B$3.78B$4.05B+7.8%

Баллы качества

F-балл Пиотроски
8 / 9
Сводный балл качества 0–9
Z-балл Альтмана
2.57
Риск банкротства (>3 безопасно)
M-балл Бениша
-2.44
Риск манипуляций с прибылью
OCF / Чистая прибыль
1.21×
>1 указывает на высокое качество прибыли
Фильтр качества учёта
Pass
Фильтр с учётом сектора
ROIC
29.9%
Доходность инвестированного капитала
Раздел 3

Numbers analysis

Денежный поток

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.

Распределение капитала

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

Индивидуальные подписчики — с §4ещё 11 разделов

Прочитайте полный анализ — ещё 11 разделов.

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

Полный отчёт по каждому покрываемому тикеру
Архив рекомендаций за 24 месяца
Брифинги списка наблюдения и алерты по изменению рекомендаций
Экспорт в PDF и DOCX на любом языке
Начать пробный период
Отмена в любое время.
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