DCF DETAIL is in Free Plan only for selected tickers below!

In general, to use DCF DETAIL feature to see all tickers, you need to be a paying customer, Try our Paid Plans,
email : [email protected] or use Help Section!!
Selected tickers used: ['ADP']


We have 6 report results for ticker: ADP - Automatic Data Processing, Inc., also organized by 3 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. DCF scenario play based on next 3 years

Image

2. DCF scenario play based on next 5 years

Image
Selected Group Tag Permalink: SUMMARY, Showing 6 report results for group: SUMMARY

1. Showing SUMMARY report for ADP [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 306.26 as of 2025-06-23
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
ADP revenue 19.20B 18.01B 16.50B 15.01B 14.59B 14.18B 13.33B 12.38B 11.67B 10.94B 12.21B 11.31B 10.66B 9.88B 8.93B
ADP owner_earnings 3.71B 3.78B 2.72B 2.74B 2.72B 2.36B 2.13B 1.75B 1.68B 1.67B 1.52B 1.35B 1.68B 1.43B 1.51B
ADP cashflow::operating 4.16B 4.21B 3.10B 3.09B 3.03B 2.69B 2.52B 2.12B 1.90B 1.97B 1.82B 1.58B 1.91B 1.71B 1.68B
ADP cashflow::fcf 3.95B 4.00B 2.92B 2.91B 2.85B 2.53B 2.31B 1.88B 1.81B 1.82B 1.66B 1.45B 1.77B 1.52B 1.58B
ADP cashflow::realfcf 3.71B 3.78B 2.72B 2.74B 2.72B 2.36B 2.13B 1.75B 1.68B 1.67B 1.52B 1.35B 1.68B 1.43B 1.51B
ADP netincome 3.75B 3.41B 2.95B 2.60B 2.47B 2.29B 1.88B 1.79B 1.49B 1.45B 1.52B 1.41B 1.39B 1.25B 1.21B
ADP operatingincome 4.87B 4.44B 3.80B 3.36B 3.18B 3.00B 2.17B 2.53B 2.23B 2.07B 2.27B 2.08B 2.12B 1.93B 1.86B
ADP marketcap 118.64B 93.27B 94.30B 97.04B 69.25B 66.01B 50.32B 44.71B 38.75B 32.04B 31.89B 26.72B 18.54B 17.30B 0.0
ADP ev 164.18B 137.05B 154.27B 135.57B 98.48B 98.95B 80.57B 73.75B 73.42B 57.52B 54.09B 49.77B 40.26B 40.53B 0.0
ADP shares 0.41B 0.41B 0.42B 0.43B 0.43B 0.44B 0.44B 0.45B 0.46B 0.47B 0.48B 0.48B 0.49B 0.49B 0.50B
ADP shares_calc 0.41B 0.41B 0.41B 0.42B 0.43B 0.43B 0.44B 0.44B 0.45B 0.46B 0.48B 0.48B 0.49B 0.49B 0.50B
ADP capex -0.21B -0.21B -0.17B -0.18B -0.17B -0.16B -0.21B -0.24B -0.08B -0.16B -0.16B -0.13B -0.14B -0.18B -0.10B
ADP depreciation 0.56B 0.55B 0.52B 0.51B 0.48B 0.41B 0.38B 0.32B 0.29B 0.28B 0.34B 0.32B 0.32B 0.32B 0.31B
ADP evToOcf 39.50 32.58 49.78 43.83 32.55 36.81 32.03 34.70 38.70 29.14 29.70 31.56 21.08 23.77 0.0
ADP pocf 28.54 22.17 30.43 31.37 22.88 24.56 20.01 21.04 20.43 16.23 17.51 16.94 9.71 10.15 0.0
ADP pe 31.62 27.34 31.98 37.34 28.08 28.79 26.70 25.01 25.97 22.06 21.04 19.01 13.36 13.79 0.0

2. Vertical Data, ratio wrt to shares_calc for ADP [show/hide charts] Current Market Price: 306.26 as of 2025-06-23
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
ADP revenue 47.13 43.79 39.77 35.61 34.02 32.76 30.45 27.86 25.99 23.72 25.54 23.46 21.90 20.04 17.85
ADP owner_earnings 9.09 9.19 6.57 6.50 6.35 5.45 4.87 3.93 3.73 3.63 3.19 2.80 3.44 2.91 3.02
ADP cashflow::operating 10.20 10.23 7.47 7.34 7.06 6.21 5.75 4.78 4.23 4.28 3.81 3.27 3.92 3.46 3.36
ADP cashflow::fcf 9.69 9.73 7.05 6.92 6.65 5.84 5.27 4.24 4.04 3.94 3.48 3.00 3.63 3.09 3.16
ADP cashflow::realfcf 9.09 9.19 6.57 6.50 6.35 5.45 4.87 3.93 3.73 3.63 3.19 2.80 3.44 2.91 3.02
ADP netincome 9.21 8.30 7.11 6.17 5.75 5.30 4.31 4.02 3.32 3.15 3.17 2.92 2.85 2.54 2.42
ADP operatingincome 11.96 10.79 9.17 7.98 7.42 6.94 4.96 5.70 4.98 4.49 4.76 4.32 4.36 3.92 3.73
ADP marketcap 291.18 226.76 227.32 230.29 161.49 152.55 114.96 100.61 86.33 69.46 66.72 55.44 38.08 35.09 0.0
ADP ev 402.95 333.20 371.88 321.72 229.66 228.68 184.06 165.95 163.54 124.71 113.15 103.26 82.68 82.22 0.0
ADP shares 1.01 1.01 1.01 1.02 1.01 1.01 1.01 1.01 1.02 1.02 1.00 1.00 1.00 1.00 1.00
ADP shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
ADP capex -0.51 -0.50 -0.42 -0.42 -0.40 -0.37 -0.47 -0.54 -0.19 -0.34 -0.33 -0.27 -0.29 -0.37 -0.21
ADP depreciation 1.38 1.33 1.24 1.21 1.12 0.95 0.86 0.71 0.64 0.60 0.70 0.66 0.66 0.65 0.62
This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

3. Vertical Data, ratio wrt to revenue for ADP [show/hide charts] Current Market Price: 306.26 as of 2025-06-23
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
ADP revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
ADP owner_earnings 19.30% 20.99% 16.51% 18.26% 18.67% 16.64% 16.01% 14.11% 14.36% 15.29% 12.48% 11.94% 15.71% 14.51% 16.94%
ADP cashflow::operating 21.65% 23.36% 18.78% 20.61% 20.74% 18.96% 18.87% 17.17% 16.26% 18.05% 14.92% 13.94% 17.91% 17.26% 18.84%
ADP cashflow::fcf 20.56% 22.21% 17.73% 19.42% 19.56% 17.82% 17.32% 15.23% 15.54% 16.60% 13.61% 12.79% 16.60% 15.42% 17.69%
ADP cashflow::realfcf 19.30% 20.99% 16.51% 18.26% 18.67% 16.64% 16.01% 14.11% 14.36% 15.29% 12.48% 11.94% 15.71% 14.51% 16.94%
ADP netincome 19.54% 18.94% 17.87% 17.32% 16.91% 16.17% 14.14% 14.44% 12.79% 13.28% 12.42% 12.43% 13.02% 12.70% 13.57%
ADP operatingincome 25.37% 24.63% 23.06% 22.40% 21.81% 21.20% 16.29% 20.45% 19.15% 18.92% 18.63% 18.43% 19.90% 19.56% 20.87%
ADP marketcap 617.85% 517.80% 571.57% 646.70% 474.64% 465.67% 377.59% 361.16% 332.17% 292.88% 261.28% 236.27% 173.89% 175.11% 0.0
ADP ev 855.01% 760.85% 935.04% 903.46% 675.00% 698.07% 604.54% 595.73% 629.26% 525.86% 443.11% 440.04% 377.54% 410.31% 0.0
ADP shares 2.15% 2.30% 2.55% 2.85% 2.96% 3.08% 3.30% 3.61% 3.92% 4.32% 3.92% 4.26% 4.57% 4.99% 5.60%
ADP shares_calc 2.12% 2.28% 2.51% 2.81% 2.94% 3.05% 3.28% 3.59% 3.85% 4.22% 3.92% 4.26% 4.57% 4.99% 5.60%
ADP capex -1.09% -1.15% -1.06% -1.19% -1.18% -1.14% -1.55% -1.94% -0.72% -1.45% -1.31% -1.15% -1.31% -1.84% -1.15%
ADP depreciation 2.92% 3.05% 3.12% 3.40% 3.29% 2.89% 2.83% 2.55% 2.47% 2.53% 2.75% 2.80% 3.03% 3.22% 3.46%
This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

4. CAGR report Showing SUMMARY report for ADP [show/hide charts] Current Market Price: 306.26 as of 2025-06-23
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_ENDING_2024 CAGR_5Y_ENDING_2024 CAGR_3Y_ENDING_2024
ADP revenue 6.45% 6.26% 8.57%
ADP owner_earnings 9.24% 9.45% 10.59%
ADP cashflow::operating 8.63% 9.11% 10.36%
ADP cashflow::fcf 9.02% 9.35% 10.65%
ADP cashflow::realfcf 9.24% 9.45% 10.59%
ADP netincome 11.12% 10.35% 13.03%
ADP operatingincome 9.98% 10.15% 13.17%
ADP marketcap 15.66% 12.44% 6.93%
ADP ev 12.36% 10.66% 6.59%
ADP shares -1.50% -1.17% -1.26%
ADP shares_calc -1.37% -1.19% -1.11%
ADP capex -2.98% -4.91% -5.01%
ADP depreciation 8.16% 6.52% 3.23%
ADP evToOcf 3.44% 1.42% -3.41%
ADP pocf 6.47% 3.05% -3.10%
ADP pe 4.08% 1.89% -5.39%

5. Rolling 5 yearly CAGR report Showing SUMMARY report for ADP [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 306.26 as of 2025-06-23
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_5Y_2024 CAGR_5Y_2023 CAGR_5Y_2022 CAGR_5Y_2021 CAGR_5Y_2020 CAGR_5Y_2019 CAGR_5Y_2018 CAGR_5Y_2017 CAGR_5Y_2016 CAGR_5Y_2015
ADP revenue 6.26% 6.21% 5.91% 5.16% 5.93% 3.04% 3.34% 3.03% 3.38% 4.15%
ADP owner_earnings 9.45% 12.12% 9.29% 10.33% 10.25% 9.14% 9.58% 0.83% 3.18% 2.03%
ADP cashflow::operating 9.11% 10.84% 7.84% 10.27% 8.92% 8.10% 9.78% 2.16% 2.16% 3.25%
ADP cashflow::fcf 9.35% 11.62% 9.18% 9.96% 9.47% 8.74% 9.80% 1.27% 3.54% 2.83%
ADP cashflow::realfcf 9.45% 12.12% 9.29% 10.33% 10.25% 9.14% 9.58% 0.83% 3.18% 2.03%
ADP netincome 10.35% 12.60% 10.53% 11.73% 11.17% 8.63% 6.04% 5.19% 3.54% 3.70%
ADP operatingincome 10.15% 15.37% 8.49% 8.51% 8.98% 5.73% 0.82% 3.59% 2.95% 2.13%
ADP marketcap 12.44% 13.13% 16.10% 20.15% 16.67% 15.66% 13.50% 19.24% 17.51% inf
ADP ev 10.66% 11.21% 15.91% 13.05% 11.36% 12.84% 10.11% 12.87% 12.61% inf
ADP shares -1.17% -1.16% -1.19% -1.30% -1.76% -1.78% -1.81% -1.70% -1.51% -1.15%
ADP shares_calc -1.19% -1.24% -1.37% -1.26% -1.45% -1.97% -1.91% -1.82% -1.86% -1.60%
ADP capex -4.91% -0.02% 6.61% -13.95% -1.66% -0.27% -8.76% -10.22% 16.64% -8.31%
ADP depreciation 6.52% 7.81% 10.26% 12.11% 11.62% 4.01% 3.53% -0.44% -1.96% -2.16%
ADP evToOcf 1.42% 0.34% 7.48% 2.52% 2.24% 4.39% 0.30% 10.48% 10.24% inf
ADP pocf 3.05% 2.07% 7.66% 8.96% 7.11% 7.00% 3.39% 16.73% 15.02% inf
ADP pe 1.89% 0.47% 5.04% 7.53% 4.94% 6.47% 7.03% 13.36% 13.50% inf

6. Rolling 9 yearly CAGR report Showing SUMMARY report for ADP [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 306.26 as of 2025-06-23
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_2024 CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019
ADP revenue 6.45% 4.42% 4.28% 3.87% 4.43% 5.27%
ADP owner_earnings 9.24% 10.63% 8.10% 5.61% 7.39% 5.07%
ADP cashflow::operating 8.63% 9.75% 7.80% 5.50% 6.58% 5.35%
ADP cashflow::fcf 9.02% 10.26% 8.13% 5.70% 7.22% 5.36%
ADP cashflow::realfcf 9.24% 10.63% 8.10% 5.61% 7.39% 5.07%
ADP netincome 11.12% 9.43% 8.58% 7.21% 7.80% 7.35%
ADP operatingincome 9.98% 7.71% 6.91% 5.24% 5.70% 5.46%
ADP marketcap 15.66% 12.66% 15.04% 20.19% 16.66% inf
ADP ev 12.36% 10.88% 13.39% 14.44% 10.37% inf
ADP shares -1.50% -1.56% -1.49% -1.42% -1.46% -1.49%
ADP shares_calc -1.37% -1.66% -1.65% -1.60% -1.54% -1.59%
ADP capex -2.98% -2.80% -3.19% -2.66% 0.58% -4.92%
ADP depreciation 8.16% 5.61% 5.54% 5.21% 4.68% 3.16%
ADP evToOcf 3.44% 1.03% 5.19% 8.47% 3.55% inf
ADP pocf 6.47% 2.66% 6.72% 13.92% 9.45% inf
ADP pe 4.08% 2.95% 5.95% 12.10% 8.22% inf


Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...