← OZK PBF →
Latest Report → ← All Tickers

PAYX

PAYX

Accumulate 2026-03-06
Model
DCF
Price at Report
$100.85
Base IV
$127.12
Bear IV
$90.46
Bull IV
$168.26
Entry Zone: 88-102 · Sell Above: 142
Bore Family Office
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 marginCore; highly recurring; ~90% revenue retention
PEO & Insurance Solutions~20%Professional Employer Organization; benefits admin~12% op marginFastest-growing segment; high worksite employee count
Paycor (acquired FY2026)~12%Mid-market cloud HCM platform (50-1000 employees)~22% EBITDANew; 150K clients; expanding PAYX's addressable market
Float Income~3%Interest earned on client payroll float (held 2-3 days)~100% marginHigher rates = good; rate cuts = headwind; ~$250B/yr volume
📊 Financial Snapshot
Metric20212022202320242025
Revenue ($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)
InputValueNotes
Risk-Free Rate (Rf)4.30%10-yr US Treasury yield
Beta (β)0.900Market 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 Debt3.98%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
WACC8.00%DCF discount rate
📈 DCF Scenarios
$90
🔴 Bear
$127
📊 Base
$168
🚀 Bull
$100.85
Current Price
$127
Analyst Avg PT
Intrinsic Value vs PriceFCF Projection
📋 Full 10-Year Projection Tables
Bear Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$1.98B$1.83B$1.83B
Year 2Stage 1$2.06B$1.76B$3.59B
Year 3Stage 1$2.14B$1.70B$5.29B
Year 4Stage 1$2.22B$1.63B$6.92B
Year 5Stage 1$2.31B$1.57B$8.50B
Year 6Stage 2$2.37B$1.49B$9.99B
Year 7Stage 2$2.43B$1.42B$11.41B
Year 8Stage 2$2.49B$1.34B$12.75B
Year 9Stage 2$2.55B$1.28B$14.03B
Year 10Stage 2$2.62B$1.21B$15.24B
TerminalTV=$44.5BPV(TV)=$20.6B (57% of EV)EV=$35.8B
Base Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$2.05B$1.90B$1.90B
Year 2Stage 1$2.22B$1.90B$3.80B
Year 3Stage 1$2.39B$1.90B$5.70B
Year 4Stage 1$2.58B$1.90B$7.60B
Year 5Stage 1$2.79B$1.90B$9.50B
Year 6Stage 2$2.93B$1.85B$11.35B
Year 7Stage 2$3.08B$1.80B$13.14B
Year 8Stage 2$3.23B$1.75B$14.89B
Year 9Stage 2$3.39B$1.70B$16.59B
Year 10Stage 2$3.56B$1.65B$18.24B
TerminalTV=$66.4BPV(TV)=$30.8B (63% of EV)EV=$49.0B
Bull Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$2.11B$1.95B$1.95B
Year 2Stage 1$2.34B$2.01B$3.96B
Year 3Stage 1$2.60B$2.06B$6.02B
Year 4Stage 1$2.88B$2.12B$8.14B
Year 5Stage 1$3.20B$2.18B$10.32B
Year 6Stage 2$3.43B$2.16B$12.48B
Year 7Stage 2$3.67B$2.14B$14.62B
Year 8Stage 2$3.92B$2.12B$16.74B
Year 9Stage 2$4.20B$2.10B$18.84B
Year 10Stage 2$4.49B$2.08B$20.92B
TerminalTV=$92.5BPV(TV)=$42.8B (67% of EV)EV=$63.8B
🔲 Sensitivity Table
WACC \ gT1.5%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%.

Sensitivity Heatmap
📉 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.

Long-Term Trend Channel
🏦 Comparable Valuation
CompanyTickerP/EEV/EBITDAFCF YieldDiv YieldRev Growth
PaychexPAYX22.0x14.5x4.8%4.0%5.6%
ADPADP28.4x19.2x3.8%2.1%7.0%
PaylocityPCTY35.2x22.4x2.9%14.5%
PaycomPAYC20.8x11.5x5.4%0.8%9.1%
WorkdayWDAY42.1x26.3x2.3%16.2%
PAYX 5-yr Hist.28.5x19.1x3.2%2.8%7.0%
💰 Dividend / Distribution Analysis
MetricValue
Annual DPS$4.020
Current Yield3.99%
Consecutive Growth Years12
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 Ratio84.4% ⚠️
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.
Dividend History
🔮 Analyst Forecast Section
(a) EPS Consensus
YearLow / ActualAvgHigh# AnalystsType
2021$3.03Actual
2022$3.84Actual
2023$4.30Actual
2024$4.67Actual
2025$4.58Actual
2026$5.32$5.60$5.7920Estimate
2027$5.72$6.03$6.3320Estimate
(b) Revenue Consensus
YearLow / ActualAvgHigh# AnalystsType
2021$4.1BActual
2022$4.6BActual
2023$5.0BActual
2024$5.3BActual
2025$5.6BActual
2026$6.3B$6.6B$6.9B20Estimate
2027$6.7B$7.0B$7.4B20Estimate
(c) Individual Analyst Price Targets
Consensus: Avg $126.85 | Range $98–$165
AnalystFirmRatingPTUpside
Joe VafiCanaccordBuy$165+63.6%
Kartik MehtaNorthcoastBuy$145+43.8%
Matthew O'BrienRobert W. BairdHold$130+28.9%
David GrossmanStifelHold$126+24.9%
Bryan BerginTD CowenHold$125+23.9%
Tien-Tsin HuangJP MorganSell$125+23.9%
James FaucetteMorgan StanleyHold$123+22.0%
Bryan KeaneCitigroupHold$120+19.0%
Ramsey El-AssalCantor FitzgeraldSell$98-2.8%
(d) Earnings Surprise History
QuarterEPS Act vs EstEPS Beat/MissRev Act vs EstRev Beat/MissGuidance
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.
Analyst Forecast Confidence
Analyst Price Targets
💡 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
$90
🔴 Bear
$127
📊 Base
$168
🚀 Bull
TierPriceAction
Tier 1 — Starter≤$102Begin position
Tier 2 — Add≤$95Add on weakness
Tier 3 — Full≤$88Full allocation
Sell Alert≥$142Above 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.