Welcome to Reverse DCF page to understand market expectations about your interested Stock   



We have 2 report results for ticker: ADP - Automatic Data Processing, Inc., also organized by 1 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. (new)Reverse DCF based on cashflow:operating(operating cash flow) for ADP price: 293.28 as of date: 2025-04-18 [show/hide charts] Current Market Price: 293.28 as of 2025-04-18

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 expectedGrowthRate_MarketIsPricing
ADP PE_YEAR_2034 = 7 25.01%
ADP PE_YEAR_2034 = 10 21.09%
ADP PE_YEAR_2034 = 15 16.64%
ADP PE_YEAR_2034 = 20 13.51%
ADP PE_YEAR_2034 = 25 11.11%
ADP PE_YEAR_2034 = 30 9.17%
ADP PE_YEAR_2034 = 40 6.16%
ADP input_data {"marketcap": 119498986613.76, "cashflow_fcf_key": 4157000000.0, "discount_rate": 0.1, "period": 10}
ADP input_data_url_param input_data={"marketcap": 119498986613.76, "cashflow_fcf_key": 4157000000.0, "discount_rate": 0.1, "period": 10}
In this report, we are doing Reverse DCF assuming for today's current price: 293.28 to meet market expectations, what growth rate company should grow for next 10 years?
Each row can be thought as
1. After 10 years from today - if PE of the stock is X, what should be the growth rate from today to meet that PE in future
2. lower PE in future is a reasonable justification, higher PE in future is risky
3. Assumptions: We are using discount rate as 10%, Period as 10 years and Reinvestment Rate of 100% in the default report, overriding will change this values
4. You can override values by passing the input data as a query param to the URL
5. direct link: reverse dcf for ADP
6. override link: reverse dcf with override in URL for ADP
7. inf values means, cashflow::operating is negative or we do not have data for the stock/ticker


2. Showing REVERSE_DCF_RAW report for ADP [show/hide charts] Current Market Price: 293.28 as of 2025-04-18

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


Reverse DCF Calculator

(last year value Or average of last 3 years)
(typically it's the min return you expect, 10% is a good one)

Reverse DCF Output

PE after Year Expected Growth Rate Market is Pricing in

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 πŸ›Œ

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