investorscraft@gmail.com

Intrinsic ValuePaylocity Holding Corporation (PCTY)

Previous Close$169.68
Intrinsic Value
Upside potential
Previous Close
$169.68

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Paylocity Holding Corporation operates in the human capital management (HCM) software industry, providing cloud-based payroll and HR solutions tailored for small to mid-sized businesses. The company’s core revenue model is subscription-based, with additional fees for implementation, support, and ancillary services like tax filing and benefits administration. Paylocity differentiates itself through an intuitive, all-in-one platform that integrates payroll processing, talent management, time tracking, and workforce analytics, reducing administrative burdens for clients. The HCM sector is highly competitive, dominated by legacy providers and newer SaaS entrants, but Paylocity has carved a niche by focusing on user experience, scalability, and compliance expertise. Its market positioning emphasizes technology-driven efficiency, particularly for organizations seeking to modernize HR operations without the complexity of enterprise systems. The company’s growth is supported by cross-selling opportunities and recurring revenue streams, reinforcing its resilience in a fragmented but expanding market.

Revenue Profitability And Efficiency

Paylocity reported revenue of $1.40 billion for FY 2024, with net income of $206.8 million, reflecting a net margin of approximately 14.7%. Diluted EPS stood at $3.63, demonstrating solid profitability. Operating cash flow was robust at $384.7 million, though capital expenditures were modest at $18.0 million, indicating efficient scaling with limited reinvestment needs. The company’s subscription-heavy model supports high-margin recurring revenue.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to convert revenue into operating cash flow at a 27.4% rate, highlighting capital efficiency. With minimal debt ($54.4 million) and strong cash reserves ($401.8 million), Paylocity maintains flexibility for organic growth or strategic acquisitions. Its asset-light model reduces fixed costs, further enhancing returns on invested capital.

Balance Sheet And Financial Health

Paylocity’s balance sheet is healthy, with $401.8 million in cash and equivalents against $54.4 million in total debt, yielding a net cash position. The absence of dividends allows retained earnings to fund growth initiatives. Shareholders’ equity is bolstered by consistent profitability, though the company’s leverage potential remains untapped, preserving financial stability.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by SaaS adoption and upselling to existing clients. Paylocity does not pay dividends, opting instead to reinvest in product development and market expansion. The lack of a dividend policy aligns with its growth-stage focus, prioritizing customer acquisition and platform enhancements over shareholder distributions.

Valuation And Market Expectations

The market values Paylocity at a premium, reflecting its position in the high-growth HCM software segment. Investors likely anticipate sustained top-line expansion and margin improvement as the company scales. Valuation multiples are influenced by sector comps, with emphasis on recurring revenue durability and cross-selling potential.

Strategic Advantages And Outlook

Paylocity’s competitive edge lies in its integrated platform and compliance expertise, which reduce client churn. The outlook is positive, supported by secular trends toward cloud-based HR solutions. Risks include competition from larger peers, but differentiation in usability and mid-market focus positions the company for sustained growth.

Sources

Company 10-K filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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