Bore Family Office
Valuation Report — Paychex (PAYX) • March 6, 2026
Unlevered DCF (FCFF @ WACC) • Discount Rate: 8.00% • Current Price: $100.85
Prepared by Lurch • Bore Family Office • Data: Finnhub, StockAnalysis.com, S&P Global Market Intelligence
🏢 Business Overview
Paychex is one of America's largest payroll processing and human capital management (HCM) companies,
primarily serving small and medium-sized businesses (SMBs). Founded in 1971 by Tom Golisano in
Rochester, New York with $3,000 in seed capital, Paychex went public in 1983 and has grown into a
$35B market-cap company processing payroll for over 730,000 clients employing approximately 14 million
people across the United States and Europe.
PAYX's core competitive advantage is its deeply embedded relationship with SMB clients — businesses
that rely on Paychex for payroll compliance, tax filing, benefits administration, HR outsourcing,
and time-and-attendance tracking. The switching costs are high (changing payroll providers is
operationally painful and risky), creating a highly recurring, sticky revenue base with ~90%
revenue retention and an average client tenure of 12+ years.
FY2026 key event — Paycor acquisition: Paychex completed the ~$4.1B acquisition
of Paycor HCM, a cloud-based HCM software company serving mid-market businesses (50-1,000 employees).
This is the largest acquisition in Paychex history and strategically expands PAYX upmarket from its
traditional SMB base. Paycor brings ~$680M annual revenue, an enterprise SaaS model, and access
to the 150,000-client mid-market HCM segment where ADP has historically dominated. The acquisition
adds $4.1B in debt but should be accretive to EPS by FY2027 on synergy realization.
| Segment |
% Revenue |
What It Does |
Margin Profile |
Notes |
| Management Solutions | ~65% | Payroll processing, HR administration, time/attendance | ~40% op margin | Core; highly recurring; ~90% revenue retention |
| PEO & Insurance Solutions | ~20% | Professional Employer Organization; benefits admin | ~12% op margin | Fastest-growing segment; high worksite employee count |
| Paycor (acquired FY2026) | ~12% | Mid-market cloud HCM platform (50-1000 employees) | ~22% EBITDA | New; 150K clients; expanding PAYX's addressable market |
| Float Income | ~3% | Interest earned on client payroll float (held 2-3 days) | ~100% margin | Higher rates = good; rate cuts = headwind; ~$250B/yr volume |
📊 Financial Snapshot
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Revenue ($M) | $4,057 | $4,612 | $5,007 | $5,278 | $5,572 |
| EBITDA ($M) | $1,880 | $2,263 | $2,447 | $2,575 | $2,677 |
| Operating Income ($M) | $1,461 | $1,840 | $2,033 | $2,174 | $2,208 |
| Net Income ($M) | $1,098 | $1,393 | $1,557 | $1,690 | $1,657 |
| EPS (diluted) | $3.03 | $3.84 | $4.30 | $4.67 | $4.58 |
| Free Cash Flow ($M) | $1,142 | $1,456 | $1,563 | $1,736 | $1,709 |
| Annual DPS | $2.520 | $2.770 | $3.260 | $3.650 | $4.020 |
| Total Debt ($M) | $897 | $881 | $866 | $866 | $5,022 |
| Rev YoY Growth | — | +13.7% | +8.6% | +5.4% | +5.6% |
⚙️ WACC Build (DCF)
| Input | Value | Notes |
|---|
| Risk-Free Rate (Rf) | 4.30% | 10-yr US Treasury yield |
| Beta (β) | 0.900 | Market beta (Finnhub) |
| Equity Risk Premium (ERP) | 5.5% | Damodaran US ERP |
| Cost of Equity (Ke) | 9.25% | Ke = Rf + β × ERP |
| Pre-Tax Cost of Debt | 3.98% | Interest exp / gross debt |
| After-Tax Cost of Debt (Kd) | 3.03% | × (1 − 24%) |
| Weight Equity (We) | 87.6% | Mkt cap $0.0B |
| Weight Debt (Wd) | 12.4% | Gross debt $0.0B |
| WACC | 8.00% | DCF discount rate |
📈 DCF Scenarios


📋 Full 10-Year Projection Tables
Bear Scenario
| Period | Stage | FCFF | PV of FCFF | Cumulative EV |
|---|
| Year 1 | Stage 1 | $1.98B | $1.83B | $1.83B |
| Year 2 | Stage 1 | $2.06B | $1.76B | $3.59B |
| Year 3 | Stage 1 | $2.14B | $1.70B | $5.29B |
| Year 4 | Stage 1 | $2.22B | $1.63B | $6.92B |
| Year 5 | Stage 1 | $2.31B | $1.57B | $8.50B |
| Year 6 | Stage 2 | $2.37B | $1.49B | $9.99B |
| Year 7 | Stage 2 | $2.43B | $1.42B | $11.41B |
| Year 8 | Stage 2 | $2.49B | $1.34B | $12.75B |
| Year 9 | Stage 2 | $2.55B | $1.28B | $14.03B |
| Year 10 | Stage 2 | $2.62B | $1.21B | $15.24B |
| Terminal | — | TV=$44.5B | PV(TV)=$20.6B (57% of EV) | EV=$35.8B |
Base Scenario
| Period | Stage | FCFF | PV of FCFF | Cumulative EV |
|---|
| Year 1 | Stage 1 | $2.05B | $1.90B | $1.90B |
| Year 2 | Stage 1 | $2.22B | $1.90B | $3.80B |
| Year 3 | Stage 1 | $2.39B | $1.90B | $5.70B |
| Year 4 | Stage 1 | $2.58B | $1.90B | $7.60B |
| Year 5 | Stage 1 | $2.79B | $1.90B | $9.50B |
| Year 6 | Stage 2 | $2.93B | $1.85B | $11.35B |
| Year 7 | Stage 2 | $3.08B | $1.80B | $13.14B |
| Year 8 | Stage 2 | $3.23B | $1.75B | $14.89B |
| Year 9 | Stage 2 | $3.39B | $1.70B | $16.59B |
| Year 10 | Stage 2 | $3.56B | $1.65B | $18.24B |
| Terminal | — | TV=$66.4B | PV(TV)=$30.8B (63% of EV) | EV=$49.0B |
Bull Scenario
| Period | Stage | FCFF | PV of FCFF | Cumulative EV |
|---|
| Year 1 | Stage 1 | $2.11B | $1.95B | $1.95B |
| Year 2 | Stage 1 | $2.34B | $2.01B | $3.96B |
| Year 3 | Stage 1 | $2.60B | $2.06B | $6.02B |
| Year 4 | Stage 1 | $2.88B | $2.12B | $8.14B |
| Year 5 | Stage 1 | $3.20B | $2.18B | $10.32B |
| Year 6 | Stage 2 | $3.43B | $2.16B | $12.48B |
| Year 7 | Stage 2 | $3.67B | $2.14B | $14.62B |
| Year 8 | Stage 2 | $3.92B | $2.12B | $16.74B |
| Year 9 | Stage 2 | $4.20B | $2.10B | $18.84B |
| Year 10 | Stage 2 | $4.49B | $2.08B | $20.92B |
| Terminal | — | TV=$92.5B | PV(TV)=$42.8B (67% of EV) | EV=$63.8B |
🔲 Sensitivity Table
| WACC \ gT | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|
| 6.0% | $172 | $188 | $209 | $237 | $276 |
| 6.5% | $153 | $165 | $181 | $201 | $228 |
| 7.0% | $137 | $147 | $159 | $174 | $193 |
| 7.5% | $124 | $132 | $141 | $153 | $167 |
| 8.0% | $113 | $120 | $127 | $136 | $147 |
| 8.5% | $104 | $109 | $115 | $122 | $131 |
| 9.0% | $96 | $100 | $105 | $111 | $118 |
| 9.5% | $89 | $92 | $96 | $101 | $107 |
| 10.0% | $82 | $86 | $89 | $93 | $98 |
Green = >10% above current price. Red = >10% below. Gold = within ±10%.
📉 Long-Term Price Trend Channel
Log-linear trend fitted to full price history. ±1.5σ bands. Green shaded zone = bottom 25% of historical range — historically attractive entry.

🏦 Comparable Valuation
| Company | Ticker | P/E | EV/EBITDA | FCF Yield | Div Yield | Rev Growth |
|---|
| Paychex | PAYX | 22.0x | 14.5x | 4.8% | 4.0% | 5.6% |
| ADP | ADP | 28.4x | 19.2x | 3.8% | 2.1% | 7.0% |
| Paylocity | PCTY | 35.2x | 22.4x | 2.9% | — | 14.5% |
| Paycom | PAYC | 20.8x | 11.5x | 5.4% | 0.8% | 9.1% |
| Workday | WDAY | 42.1x | 26.3x | 2.3% | — | 16.2% |
| PAYX 5-yr Hist. | — | 28.5x | 19.1x | 3.2% | 2.8% | 7.0% |
💰 Dividend / Distribution Analysis
| Metric | Value |
|---|
| Annual DPS | $4.020 |
| Current Yield | 3.99% |
| Consecutive Growth Years | 12 |
| 1-yr DPS CAGR | +10.0% |
| 3-yr DPS CAGR | +7.2% |
| 5-yr DPS CAGR | +9.8% |
| 10-yr DPS CAGR | +10.5% |
| Payout Ratio (DPS/EPS) | 87.7% ⚠️ |
| FCF Payout Ratio | 84.4% ⚠️ |
| Sustainability Verdict | ⚠️ Watch |
Paychex has a 12+ year streak of annual dividend increases and a strong history of payouts, but the FY2025 payout ratio of 88% (EPS) and 84% (FCF) is elevated following the Paycor acquisition which added $4.1B of debt. As FCF grows with Paycor integration and synergies ($200-300M expected over 3 years), coverage should improve to 60-70% FCF payout by FY2027. Dividend growth will likely slow to 5-7%/yr near-term (from the historical 10%/yr) while debt is being paid down. Rating: Watch — not at risk of a cut, but growth will be modest. The ~4% yield at $100 is attractive and well-supported long-term.

🔮 Analyst Forecast Section
(a) EPS Consensus
| Year | Low / Actual | Avg | High | # Analysts | Type |
|---|
| 2021 | $3.03 | — | — | — | Actual |
| 2022 | $3.84 | — | — | — | Actual |
| 2023 | $4.30 | — | — | — | Actual |
| 2024 | $4.67 | — | — | — | Actual |
| 2025 | $4.58 | — | — | — | Actual |
| 2026 | $5.32 | $5.60 | $5.79 | 20 | Estimate |
| 2027 | $5.72 | $6.03 | $6.33 | 20 | Estimate |
(b) Revenue Consensus
| Year | Low / Actual | Avg | High | # Analysts | Type |
|---|
| 2021 | $4.1B | — | — | — | Actual |
| 2022 | $4.6B | — | — | — | Actual |
| 2023 | $5.0B | — | — | — | Actual |
| 2024 | $5.3B | — | — | — | Actual |
| 2025 | $5.6B | — | — | — | Actual |
| 2026 | $6.3B | $6.6B | $6.9B | 20 | Estimate |
| 2027 | $6.7B | $7.0B | $7.4B | 20 | Estimate |
(c) Individual Analyst Price Targets
Consensus: Avg $126.85 | Range $98–$165
| Analyst | Firm | Rating | PT | Upside |
|---|
| Joe Vafi | Canaccord | Buy | $165 | +63.6% |
| Kartik Mehta | Northcoast | Buy | $145 | +43.8% |
| Matthew O'Brien | Robert W. Baird | Hold | $130 | +28.9% |
| David Grossman | Stifel | Hold | $126 | +24.9% |
| Bryan Bergin | TD Cowen | Hold | $125 | +23.9% |
| Tien-Tsin Huang | JP Morgan | Sell | $125 | +23.9% |
| James Faucette | Morgan Stanley | Hold | $123 | +22.0% |
| Bryan Keane | Citigroup | Hold | $120 | +19.0% |
| Ramsey El-Assal | Cantor Fitzgerald | Sell | $98 | -2.8% |
(d) Earnings Surprise History
| Quarter | EPS Act vs Est | EPS Beat/Miss | Rev Act vs Est | Rev Beat/Miss | Guidance |
|---|
| Q2 FY2026 | $1.26 vs $1.25 | +$0.01 ✅ | $1.6B vs $1.6B | +$0.0B ✅ | Reaffirmed FY2026 guidance including Paycor |
| Q1 FY2026 | $1.22 vs $1.23 | $-0.01 ❌ | $1.6B vs $1.5B | +$0.0B ✅ | Paycor acquisition integration on track |
| Q4 FY2025 | $1.19 vs $1.21 | $-0.02 ❌ | $1.5B vs $1.5B | $-0.0B ❌ | FY2026 guidance: $6.5-6.7B rev, EPS $5.35-5.55 |
| Q3 FY2025 | $1.49 vs $1.51 | $-0.02 ❌ | $1.5B vs $1.5B | $-0.0B ❌ | Announced Paycor acquisition for $4.1B |
(e) Confidence Band Commentary
PAYX has shown a pattern of very narrow EPS beats/misses (within ±2%), characteristic of a high-visibility, recurring-revenue business. The acquisition of Paycor introduces some integration uncertainty that widens the forward range. The analyst community is predominantly Hold/Sell — not because the business is bad, but because they view the stock as fairly or richly valued at 18x FY2026E earnings. The consensus PT of $126.85 implies 26% upside from $100 — significant gap, driven by PTs set before the stock declined from $160 in late 2025. Current price at $100 already partially de-risks the Hold/Sell thesis.


💡 Investment Thesis
🚀 Bull Case — What Has to Be True
- Paycor integration delivers $200-300M in synergies (technology, cross-selling, back-office) on schedule by FY2028
- PAYX successfully cross-sells core payroll + benefits to Paycor's 150K mid-market clients — meaningful revenue uplift
- AI-driven productivity improvements accelerate margin expansion toward 45%+ EBITDA by FY2027
- SMB employment market remains healthy (low unemployment sustains payroll volumes and new client additions)
- Debt repaid rapidly ($1B+/yr), restoring PAYX's pristine balance sheet within 3-4 years
🔴 Bear Case — Real Risks
- Paycor integration fails to deliver expected synergies or causes client attrition at both companies
- Macro recession hits SMB employment — PAYX revenue is directly tied to payroll employee counts; each 1M fewer jobs = ~$50M revenue impact
- Interest rate cuts reduce float income (high-margin revenue stream of $150-200M/yr)
- Intensifying competition from ADP, Workday, and AI-native startups pressures pricing and client retention
- Valuation remains elevated: 22x FY2026E P/E vs. HCM SaaS peers at 35-42x (but those are higher-growth)
📊 Base Case — The View
Paychex is the blue-chip of the payroll/HCM industry — a recession-resistant, cash-generative
franchise with 12+ years of consecutive dividend growth and a client retention rate approaching
90%. The Paycor acquisition is strategically smart (expands upmarket) but introduces integration
execution risk and leverage that the market is pricing in. At $100.85, PAYX has fallen 37% from
its $161 52-week high — a historically attractive entry point. Base case: Paycor integrates
successfully, FCF recovers to $2.0-2.2B by FY2027, dividends continue growing at 6-8%/yr,
and the stock recovers to $120-130 as analysts upgrade on synergy evidence. The 4% yield at
$100 with a 12-year growth streak is a compelling income floor. This is a quality compounder
on sale.
⚖️ DCF Verdict: Accumulate — Paychex (PAYX)
Current price: $100.85 | Analyst Avg PT: $126.85
| Tier | Price | Action |
|---|
| Tier 1 — Starter | ≤$102 | Begin position |
| Tier 2 — Add | ≤$95 | Add on weakness |
| Tier 3 — Full | ≤$88 | Full allocation |
| Sell Alert | ≥$142 | Above fair value — consider trimming |
Paychex is a best-in-class HCM franchise trading at a 37% discount to its 52-week high. At $100.85, Base IV of $127 implies 26% upside — significant for a business of this quality. The 4.0% dividend yield with a 12-year consecutive growth streak is highly unusual for a technology-adjacent company, and the stock has rarely offered this yield outside of recessions. Verdict: Accumulate. Start building at current $95-105 levels; the Paycor integration risk is legitimate but the structural franchise value is intact. The dividend (88% EPS payout) is tight but not at risk of a cut — PAYX has never cut its dividend. Full position target at $90-95 if macro weakness drives the stock lower. Becomes a Sell above $140 where the stock re-approaches 30x FY2026E earnings with integration risk still present. This is not currently in the portfolio — new position candidate with 12-18 month horizon.
Bore Family Office • Analysis generated by Lurch • Not investment advice.