|
Paycom Software, Inc. (PAYC) DCF Valuation
US | Technology | Software - Application | NYSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Paycom Software, Inc. (PAYC) Bundle
Whether you’re an investor or an analyst, this (PAYC) DCF Calculator is your go-to resource for accurate valuation. Preloaded with real data from Paycom Software, Inc., you can adjust forecasts and immediately observe the effect.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 737.7 | 841.4 | 1,055.5 | 1,375.2 | 1,693.7 | 2,087.3 | 2,572.3 | 3,170.1 | 3,906.8 | 4,814.6 |
| Revenue Growth, % | 0 | 14.07 | 25.44 | 30.29 | 23.16 | 23.24 | 23.24 | 23.24 | 23.24 | 23.24 |
| EBITDA | 269.2 | 239.3 | 284.3 | 424.1 | 503.4 | 636.3 | 784.2 | 966.4 | 1,191.0 | 1,467.8 |
| EBITDA, % | 36.5 | 28.44 | 26.93 | 30.84 | 29.72 | 30.49 | 30.49 | 30.49 | 30.49 | 30.49 |
| Depreciation | 42.2 | 53.4 | 135.2 | 179.1 | 52.6 | 171.1 | 210.9 | 259.9 | 320.3 | 394.8 |
| Depreciation, % | 5.72 | 6.34 | 12.81 | 13.02 | 3.11 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 |
| EBIT | 227.0 | 186.0 | 149.1 | 245.0 | 450.8 | 465.2 | 573.3 | 706.5 | 870.7 | 1,073.0 |
| EBIT, % | 30.78 | 22.1 | 14.13 | 17.82 | 26.62 | 22.29 | 22.29 | 22.29 | 22.29 | 22.29 |
| Total Cash | 133.7 | 151.7 | 278.0 | 400.7 | 294.0 | 455.0 | 560.7 | 691.0 | 851.6 | 1,049.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 13.3 | 19.6 | 25.9 | 28.4 | 34.8 | 44.7 | 55.1 | 67.9 | 83.7 | 103.1 |
| Account Receivables, % | 1.81 | 2.33 | 2.45 | 2.07 | 2.06 | 2.14 | 2.14 | 2.14 | 2.14 | 2.14 |
| Inventories | 1.2 | 1.2 | 1.1 | 1.6 | 1.4 | 2.5 | 3.1 | 3.8 | 4.7 | 5.8 |
| Inventories, % | 0.15698 | 0.13679 | 0.10715 | 0.11685 | 0.0816568 | 0.11989 | 0.11989 | 0.11989 | 0.11989 | 0.11989 |
| Accounts Payable | 5.1 | 6.8 | 5.8 | 16.1 | 13.9 | 16.8 | 20.7 | 25.5 | 31.4 | 38.8 |
| Accounts Payable, % | 0.68472 | 0.8066 | 0.54684 | 1.17 | 0.81922 | 0.80495 | 0.80495 | 0.80495 | 0.80495 | 0.80495 |
| Capital Expenditure | -92.9 | -94.1 | -126.2 | -136.8 | -196.8 | -239.2 | -294.8 | -363.3 | -447.8 | -551.8 |
| Capital Expenditure, % | -12.6 | -11.18 | -11.96 | -9.95 | -11.62 | -11.46 | -11.46 | -11.46 | -11.46 | -11.46 |
| Tax Rate, % | 27.86 | 27.86 | 27.86 | 27.86 | 27.86 | 27.86 | 27.86 | 27.86 | 27.86 | 27.86 |
| EBITAT | 181.3 | 143.5 | 114.1 | 177.0 | 325.2 | 351.6 | 433.3 | 534.0 | 658.2 | 811.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 121.2 | 98.2 | 115.8 | 226.5 | 172.6 | 275.5 | 342.4 | 421.9 | 520.0 | 640.8 |
| WACC, % | 9.79 | 9.79 | 9.79 | 9.78 | 9.78 | 9.79 | 9.79 | 9.79 | 9.79 | 9.79 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,613.6 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 666 | |||||||||
| Terminal Value | 11,520 | |||||||||
| Present Terminal Value | 7,223 | |||||||||
| Enterprise Value | 8,837 | |||||||||
| Net Debt | -218 | |||||||||
| Equity Value | 9,055 | |||||||||
| Diluted Shares Outstanding, MM | 58 | |||||||||
| Equity Value Per Share | 156.19 |
What You Will Receive
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled financial data for Paycom Software, Inc. (PAYC).
- Accurate Market Data: Historical performance metrics and forward-looking projections (highlighted in the yellow cells).
- Assumption Flexibility: Adjust key forecast parameters such as revenue growth, EBITDA %, and WACC.
- Real-Time Calculations: Instantly observe how your adjustments affect Paycom’s valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Centric Layout: Organized for simplicity and usability, complete with step-by-step guidance.
Key Features
- Comprehensive Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts for Paycom Software, Inc. (PAYC).
- Adjustable Forecast Parameters: Modify highlighted cells for metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic adjustments for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries to help visualize your valuation outcomes.
- Suitable for All Experience Levels: A straightforward, user-centric design tailored for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Paycom Software, Inc.'s (PAYC) pre-filled financial data and forecasts.
- Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Watch the DCF model update instantly as you tweak assumptions.
- Step 5: Analyze the outputs and use the results for investment decisions.
Why Choose Paycom Software, Inc. (PAYC) Calculator?
- Accuracy: Utilizes real Paycom financial data for precise calculations.
- Flexibility: Allows users to easily adjust and experiment with different inputs.
- Time-Saving: Eliminates the need to create a financial model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
- User-Friendly: Intuitive interface suitable for users with varying levels of financial knowledge.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Paycom Software, Inc. (PAYC) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Paycom Software, Inc. (PAYC).
- Consultants: Deliver professional valuation insights on Paycom Software, Inc. (PAYC) to clients quickly and accurately.
- Business Owners: Understand how companies like Paycom Software, Inc. (PAYC) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Paycom Software, Inc. (PAYC).
What the Template Contains
- Pre-Filled Data: Contains Paycom Software's historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC using custom inputs.
- Key Financial Ratios: Assess Paycom's profitability, efficiency, and financial leverage.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visuals and tables summarizing essential valuation outcomes.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.