[yahoo finance app for windows 10]A Look At The Fair Value Of Paycom Software, Inc. (NYSE:PAYC)

2021-9-17
edit:Editor of our website

  Today we’ll do a simple run through of a valuation method used to estimate the attractiveness of Paycom Software, Inc. (NYSE:PAYC) as an investment opportunity by taking the expected future cash flows and discounting them to today’s value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. Models like these may appear beyond the comprehension of a lay person, but they’re fairly easy to follow.

  We would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

  Check out our latest analysis for Paycom Software

  We’re using the 2-stage growth model, which simply means we take in account two stages of company’s growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. To start off with, we need to estimate the next ten years of cash flows. Where possible we use analyst estimates, but when these aren’t available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

  Generally we assume that a dollar today is more valuable than a dollar in the future, so we discount the value of these future cash flows to their estimated value in today’s dollars:

  10-year free cash flow (FCF) forecast

  2022

  2023

  2024

  2025

  2026

  2027

  2028

  2029

  2030

  2031

  Levered FCF ($, Millions)

  US$261.0m

  US$381.2m

  US$615.3m

  US$793.3m

  US$927.2m

  US$1.04b

  US$1.14b

  US$1.22b

  US$1.29b

  US$1.35b

  Growth Rate Estimate Source

  Analyst x7

  Analyst x2

  Analyst x1

  Analyst x1

  Est @ 16.88%

  Est @ 12.42%

  Est @ 9.29%

  Est @ 7.1%

  Est @ 5.57%

  Est @ 4.49%

  Present Value ($, Millions) Discounted @ 6.5%

  US$245

  US$336

  US$510

  US$617

  US$678

  US$716

  US$735

  US$739

  US$733

  US$719

  (“Est”=FCF growth rate estimated by Simply Wall St)

  Present Value of 10-year Cash Flow (PVCF)=US$6.0b

  The second stage is also known as Terminal Value, this is the business’s cash flow after the first stage. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 2.0%. We discount the terminal cash flows to today’s value at a cost of equity of 6.5%.

  Terminal Value (TV)=FCF2031 × (1 + g) ÷ (r – g)=US$1.3b× (1 + 2.0%) ÷ (6.5%– 2.0%)=US$31b

  Present Value of Terminal Value (PVTV)=TV / (1 + r)10=US$31b÷ ( 1 + 6.5%)10=US$16b

  The total value is the sum of cash flows for the next ten years plus the discounted terminal value, which results in the Total Equity Value, which in this case is US$22b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of US$374, the company appears about fair value at a 3.6% discount to where the stock price trades currently. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.

  dcfdcfdcf

  Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. Part of investing is coming up with your own evaluation of a company’s future performance, so try the calculation yourself and check your own assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company’s future capital requirements, so it does not give a full picture of a company’s potential performance. Given that we are looking at Paycom Software as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we’ve used 6.5%, which is based on a levered beta of 0.949. Beta is a measure of a stock’s volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

  Valuation is only one side of the coin in terms of building your investment thesis, and it is only one of many factors that you need to assess for a company. It’s not possible to obtain a foolproof valuation with a DCF model. Preferably you’d apply different cases and assumptions and see how they would impact the company’s valuation. For example, changes in the company’s cost of equity or the risk free rate can significantly impact the valuation. For Paycom Software, we’ve compiled three further items you should explore:

  Risks: For instance, we’ve identified 2 warning signs for Paycom Software that you should be aware of.

  Management:Have insiders been ramping up their shares to take advantage of the market’s sentiment for PAYC’s future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors.

  Other Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

  PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NYSE every day. If you want to find the calculation for other stocks just search here.

  This article by Simply Wall St is general in nature. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

  Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.