investorscraft@gmail.com

Intrinsic ValuePaycom Software, Inc. (0KGH.L)

Previous Close£134.50
Intrinsic Value
Upside potential
Previous Close
£134.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Paycom Software, Inc. operates in the competitive cloud-based human capital management (HCM) sector, catering primarily to small and mid-sized businesses in the U.S. Its SaaS platform integrates a comprehensive suite of applications spanning talent acquisition, payroll, time and labor management, and talent management, enabling end-to-end workforce lifecycle management. The company differentiates itself through proprietary tools like Microfence for geotracking and Clue for workforce health data management, enhancing operational efficiency for clients. Paycom’s direct data exchange and employee self-service features streamline HR processes, reducing administrative burdens. Positioned as a one-stop HCM solution, Paycom competes with larger players by focusing on user-friendly interfaces and data-driven insights, which appeal to its target market. The company’s emphasis on innovation, such as its AI-driven analytics and mobile capabilities, strengthens its value proposition in a rapidly digitizing HR landscape. With a strong foothold in the U.S. and a reputation for reliability, Paycom is well-placed to capitalize on the growing demand for integrated HCM solutions.

Revenue Profitability And Efficiency

Paycom reported revenue of $1.88 billion for the period, with net income of $502 million, reflecting a robust profit margin of approximately 26.7%. The company’s operating cash flow stood at $533.9 million, supported by efficient operations and scalable SaaS delivery. Capital expenditures of $192.9 million indicate ongoing investments in platform enhancements and infrastructure, aligning with its growth strategy.

Earnings Power And Capital Efficiency

Diluted EPS of $8.92 underscores Paycom’s earnings strength, driven by high-margin recurring revenue from its subscription-based model. The company’s capital efficiency is evident in its ability to generate significant cash flow relative to its debt levels, with total debt at just $83.4 million against cash reserves of $402 million.

Balance Sheet And Financial Health

Paycom maintains a solid balance sheet, with $402 million in cash and equivalents providing ample liquidity. Its low debt-to-equity ratio and manageable total debt of $83.4 million reflect prudent financial management, ensuring flexibility for strategic initiatives or market downturns.

Growth Trends And Dividend Policy

Paycom’s growth is fueled by increasing adoption of its HCM solutions, with recurring revenue streams providing stability. The company offers a dividend of $1.125 per share, signaling confidence in its cash flow generation while retaining capital for reinvestment in innovation and market expansion.

Valuation And Market Expectations

With a market cap of $14.9 billion and a beta of 0.81, Paycom is viewed as a stable growth stock in the technology sector. Investors likely anticipate sustained demand for its HCM solutions, supported by its track record of profitability and innovation.

Strategic Advantages And Outlook

Paycom’s strategic advantages lie in its integrated HCM platform, proprietary technology, and focus on mid-market clients. The outlook remains positive, with opportunities to expand market share through product enhancements and potential geographic expansion, though competition in the SaaS HCM space remains intense.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount