看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 3.3x - 3.7x | 3.5x |
| Historical Pb Multiple | 4.5x - 7.7x | 4.8x |
| Fair Value | €46.02 - €50.87 | €48.44 |
| Upside | -9.8% - -0.3% | -5.0% |
| Benchmarks | - | Full Ticker |
| Paylocity Holding Corporation | - | NasdaqGS:PCTY |
| Paycom Software, Inc. | - | NYSE:PAYC |
| Insperity, Inc. | - | NYSE:NSP |
| Automatic Data Processing, Inc. | - | NasdaqGS:ADP |
| Paychex, Inc. | - | NasdaqGS:PAYX |
| Dayforce Inc. | - | DB:CQL |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| PCTY | PAYC | NSP | ADP | PAYX | CQL | |||
| NasdaqGS:PCTY | NYSE:PAYC | NYSE:NSP | NasdaqGS:ADP | NasdaqGS:PAYX | DB:CQL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 30.9% | 22.7% | -9.4% | 10.4% | 8.6% | -25.5% | ||
| 3Y CAGR | 42.9% | 36.8% | -9.8% | 13.0% | 6.0% | NM- | ||
| Latest Twelve Months | 16.5% | -15.9% | -59.4% | 8.1% | -2.0% | -50.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 12.2% | 20.9% | 2.6% | 18.3% | 30.0% | -1.6% | ||
| Prior Fiscal Year | 12.0% | 20.1% | 2.6% | 18.9% | 32.0% | 3.6% | ||
| Latest Fiscal Year | 14.7% | 26.7% | 1.4% | 19.5% | 29.7% | 1.0% | ||
| Latest Twelve Months | 14.7% | 20.6% | 0.9% | 19.8% | 29.7% | 1.4% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 18.8% | 27.7% | 246.1% | 71.3% | 44.0% | -0.7% | ||
| Prior Fiscal Year | 19.3% | 27.4% | 195.1% | 101.3% | 46.3% | 2.4% | ||
| Latest Twelve Months | 19.7% | 25.0% | 48.6% | 76.3% | 41.8% | 1.0% | ||
| Next Fiscal Year | 36.7% | 29.5% | 135.7% | 86.5% | 45.6% | 13.9% | ||
| Two Fiscal Years Forward | 34.5% | 27.6% | 410.3% | 84.5% | 44.1% | 14.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 6.7x | 7.0x | 0.3x | 6.2x | 9.6x | 5.2x | ||
| Price / LTM EPS | 45.6x | 33.9x | 36.1x | 31.3x | 32.2x | 365.8x | ||
| Price / Book | 8.6x | 7.8x | 19.1x | 21.4x | 12.9x | 3.7x | ||
| Price / Fwd Book | 9.2x | 7.2x | 56.9x | 25.6x | 11.7x | 3.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 7.8x | 12.9x | 21.4x | |||||
| Historical P/B Ratio | 4.5x | 4.8x | 7.7x | |||||
| Selected P/B Multiple | 3.3x | 3.5x | 3.7x | |||||
| (x) Book Value | 2,592 | 2,592 | 2,592 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PCTY | PAYC | NSP | ADP | PAYX | CQL | |
| Value of Common Equity | 10,376 | 13,377 | 2,272 | 125,280 | 53,312 | 9,577 | |
| (/) Shares Outstanding | 55.2 | 56.0 | 37.6 | 405.9 | 360.2 | 159.9 | |
| Implied Stock Price | 187.86 | 238.80 | 60.37 | 308.63 | 147.99 | 59.90 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 187.86 | 238.80 | 60.37 | 308.63 | 147.99 | 51.00 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |