Paychex, Inc. logo PAYX - Paychex, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 5
HOLD 19
SELL 6
STRONG
SELL
0
| PRICE TARGET: $108.80 DETAILS
HIGH: $115.00
LOW: $103.00
MEDIAN: $109.00
CONSENSUS: $108.80
DOWNSIDE: 10.61%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 65% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Strong
Trading 51.3% above fair value
Current Price $121.71
Bear Case $64.34 47.1% downside ($64.34 - $121.71) / $121.71 = -47.1% $4.89 × 13x P/E
Fair Value $80.42 33.9% downside ($80.42 - $121.71) / $121.71 = -33.9% $4.89 × 16x P/E
Bull Case $96.50 20.7% downside ($96.50 - $121.71) / $121.71 = -20.7% $4.89 × 20x P/E

Adjust Assumptions

16.4x
4.89$

Key Value Driver

Normalized P/E multiple (16x base case)

Implied Market Multiple 24.9x

Plain-Language Summary

Applying a 16x P/E to adjusted EPS of $4.89, the base-case value is $80.42 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (30 analysts) $108.80
Analyst Range $103.00 – $115.00
Divergence from AlphaVal 26%

Warnings

The company pays out 93% of its profits as dividends. That leaves little cushion — the dividend could be cut if business slows down.
Wall Street's average price target is $108.80 (from 30 analysts). Our estimate is 26% below the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples