investorscraft@gmail.com

Intrinsic Value of Automatic Data Processing, Inc. (ADP)

Previous Close$309.20
Intrinsic Value
Upside potential
Previous Close
$309.20

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

Automatic Data Processing, Inc. (ADP) is a global leader in human capital management (HCM) solutions, serving businesses of all sizes with payroll processing, HR administration, talent management, and benefits administration services. The company operates primarily through two segments: Employer Services, which generates recurring revenue from payroll and HR outsourcing, and Professional Employer Organization (PEO) Services, offering comprehensive HR solutions under a co-employment model. ADP’s scale, technological infrastructure, and compliance expertise position it as a trusted partner in a highly regulated industry. The company benefits from high switching costs and a sticky customer base, reinforcing its competitive moat. With a strong presence in North America and expanding international operations, ADP leverages its brand reputation and integrated platform to maintain market leadership. The HCM sector remains fragmented, but ADP’s ability to cross-sell value-added services and adapt to evolving workforce trends—such as remote work and AI-driven analytics—supports its long-term growth trajectory.

Revenue Profitability And Efficiency

ADP reported FY 2024 revenue of $19.2 billion, reflecting steady growth driven by its recurring revenue model. Net income stood at $3.75 billion, with diluted EPS of $9.10, underscoring robust profitability. Operating cash flow of $4.16 billion highlights efficient cash generation, while capital expenditures of $563 million indicate disciplined reinvestment in technology and service enhancements. The company’s margins benefit from operational leverage and scale advantages.

Earnings Power And Capital Efficiency

ADP’s earnings power is anchored in its high-margin, subscription-based revenue streams, which provide predictable cash flows. The company’s capital efficiency is evident in its strong return on invested capital (ROIC), supported by low customer churn and upselling opportunities. Free cash flow conversion remains healthy, enabling consistent shareholder returns and strategic investments in innovation.

Balance Sheet And Financial Health

ADP maintains a solid balance sheet, with $2.91 billion in cash and equivalents and $3.71 billion in total debt, reflecting prudent leverage. The company’s liquidity position supports dividend payments and share repurchases, while its investment-grade credit rating ensures access to capital markets at favorable terms. ADP’s financial health is further reinforced by its ability to generate stable cash flows.

Growth Trends And Dividend Policy

ADP has demonstrated consistent revenue growth, driven by organic expansion and strategic acquisitions. The company’s dividend policy is shareholder-friendly, with a FY 2024 dividend per share of $5.32, reflecting a commitment to returning capital. Growth initiatives focus on digital transformation, including AI and automation, to enhance service offerings and operational efficiency.

Valuation And Market Expectations

ADP trades at a premium valuation, reflecting its defensive business model and reliable earnings growth. Market expectations are anchored in the company’s ability to sustain mid-single-digit revenue growth and margin stability. Investor sentiment remains positive, given ADP’s resilience during economic cycles and its leadership in the HCM sector.

Strategic Advantages And Outlook

ADP’s strategic advantages include its extensive client base, technological innovation, and compliance expertise. The outlook remains favorable, with tailwinds from increasing HR outsourcing demand and regulatory complexity. Risks include competitive pressures and economic sensitivity, but ADP’s diversified portfolio and strong execution mitigate these challenges.

Sources

10-K, Investor Presentations, Bloomberg

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