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
Đã phân tích: 2026-05-20Cập nhật tiếp theo: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
Giá
$220.44
▲ +20.20 (+9.16%)
Giá trị hợp lý
$241
$173–$305
Khuyến nghị
Giữ
confidence 90/100
Tiềm năng tăng
+9.2%
upside to fair value
Biên an toàn
$204.54
MoS level · 15%
Vốn hóa thị trường
$88.1B
P/E fwd 18.1
Dự phòng tiếng AnhVI
Hiển thị bản gốc tiếng Anh trong khi đang dịch
Báo cáo này chưa được dịch. Hãy làm mới sau vài phút khi hàng đợi dịch xử lý xong.

§1 Tóm tắt điều hành

  • 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 Kịch bản tiêu cực

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.

Các cách luận điểm này có thể đổ vỡ

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.
Tín hiệu cảnh báo sớm cần theo dõi
Chỉ sốHiện tạiNgưỡng kích hoạt
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 Lịch sử tài chính

Báo cáo kết quả kinh doanh — sáu kỳ gần nhất
Khoản mụcT−0T−1T−2T−3CAGR
Kỳ2022-06-302023-06-302024-06-302025-06-30Trend
Doanh thu$16.50B$18.01B$19.20B$20.56B+7.6%
Lợi nhuận gộp$7.04B$8.06B$8.73B$9.46B+10.4%
Lợi nhuận hoạt động$3.80B$4.51B$4.95B$5.41B+12.5%
Lợi nhuận ròng$2.95B$3.41B$3.75B$4.08B+11.4%
EPS (pha loãng)$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%

Điểm chất lượng

Điểm Piotroski F
8 / 9
Điểm chất lượng tổng hợp 0–9
Điểm Altman Z
2.57
Rủi ro phá sản (>3 an toàn)
Điểm Beneish M
-2.44
Rủi ro thao túng lợi nhuận
OCF / Lợi nhuận ròng
1.21×
>1 cho thấy chất lượng lợi nhuận cao
Cổng chất lượng kế toán
Pass
Cổng điều chỉnh theo ngành
ROIC
29.9%
Tỷ suất sinh lời trên vốn đầu tư
Phần 3

Numbers analysis

Dòng tiền

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.

Phân bổ vốn

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

Người đăng ký cá nhân — từ §411 phần nữa

Đọc phân tích đầy đủ — 11 phần nữa.

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

Báo cáo đầy đủ cho mọi mã được phủ
Lưu trữ khuyến nghị 24 tháng
Bản tin watchlist + cảnh báo thay đổi khuyến nghị
Xuất PDF + DOCX bằng mọi ngôn ngữ
Bắt đầu dùng thử miễn phí
Hủy bất kỳ lúc nào.
REVENUE FAQ

ADP revenue questions

  1. ADP (ADP)'s revenue growth is reported year-over-year across the most recent five fiscal years, with the deceleration or acceleration curve called out in the numbers-analysis subsection of the parent financials tab.
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