Fairly priced — no edge either way.

Close to fair value. Not a bargain, not a rip-off. Come back if the price moves.

Current price
$116.93
Market cap ≈ $42B
Intrinsic value
$113
range $82 – $161
Margin of safety
-3%
above fair value
1 FY17 1 FY18 1 FY19 1 FY20 1 FY21 1 FY22 2 FY23 2 FY24 2 FY25 2 FY26

What the math is really telling you. Watch whether cash flow is compounding — that, more than any single year, is what a value read hangs on.

  • Caution:
    Roughly fair
    Fair value ~$113 sits close to the $117 price — no real margin of safety either way.
  • Good:
    Price is in line with its record
    Priced for ~5%/yr, roughly what it has delivered (14.1%/yr).
  • Good:
    Revenue still growing
    Up 16.9% last year — demand isn't the problem.
  • Good:
    Cash flow compounding
    Free cash flow up ~14.1%/yr — the engine is growing.
  • Caution:
    Manageable net debt
    Net debt of $3B — about 1.5× annual free cash flow. Normal for a mature company.

Where this number comes from →

How this was built. Every figure is computed from Paychex, Inc.'s SEC filings — no estimates, no AI. Two-stage DCF: 9% discount rate, 5% free-cash-flow growth for 10 years, 2.5% terminal. Free cash flow is operating cash flow less capital spending. Net cash is cash and marketable securities less borrowings, commercial paper and finance leases; operating leases are disclosed but never counted as debt. Fundamentals are from the FY26 annual report and change only when a new one is filed. Price of $116.93 taken 2026-09-08 (Google Finance, manual entry, 2026-09-08) — it is not live and does not move during the day.

TickerMath is an educational tool, not investment advice — it computes one model from SEC filings and can be wrong. How we compute this →