olivlawolivlaw

olivLaw · US equity research

Paychex, Inc. PAYX

Services-Engineering, Accounting, Research, Management · SIC 8700 · Vertical: Engineering, research and management services (SIC 87xx)

118.71USD+2.65% · 1 dayClose 04 Nov 2026

Paychex, Inc. (PAYX) is a human capital management company offering technology and advisory solutions for HR, payroll, benefits and insurance across the U.S. and parts of Europe. Total revenue rose 17% to $6.5 billion in fiscal 2026, and grew 6% to $1.6 billion in the first quarter of fiscal 2027. Guidance for fiscal 2027 points to total revenue growth of 5% to 6%.

At the close of 04 Nov 2026, Paychex, Inc. (PAYX) stock was 118.71 USD (+2.65% on the day), with market capitalisation 42.3 bn USD, P/E 23.5 on diluted EPS of 5.04 USD over the last 12 months, dividend yield 3.82%, beta 0.42, 52-week range 85.57–127.34 USD. Latest reported quarter (Q1 2027): revenue of 1.6 bn USD (+5.9% YoY), net income of 429.7 m USD (+12.0% YoY), diluted EPS 1.21 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
42.3 bn USD
shares as of 31 Aug 2026
P/E (TTM)
23.5
Diluted EPS TTM 5.04 · TTM to 31 Aug 2026
E/P (TTM)
4.25%
TTM to 31 Aug 2026
Dividend yield
3.82%
DPS 12m 4.54
Beta (2y)
0.42
Volatility (1y) 31%
52-week range
85.57127.34

Price history

Loading chart…

Technical reading

RSI (14)
63.2
strong (55–70)
Bollinger (20, 2)
102.28 – 120.46
in the upper half of the band · %B 0.90 · band width 16.3%
SMA 50 / 200
112.29 / 103.52
uptrend (price > SMA50 > SMA200)
MACD (12, 26, 9)
1.64 / 0.82
MACD above signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+19.0%−1.1%+20.1 pp—
3 months+0.4%−0.5%+0.8 pp—
6 months+29.9%+4.4%+25.5 pp—
Year to date+5.8%+12.3%−6.5 pp—
1 year+3.1%+13.5%−10.4 pp−11.0%
3 years+7.5%+76.4%−68.9 pp−19.1%
5 years−4.8%+63.7%−68.4 pp—
Max drawdown (1y)
−26.7%
17 Dec 2025 → 10 Apr 2026
Max drawdown (5y)
−46.4%
06 Jun 2025 → 10 Apr 2026
Compound annual growth (5y)
−1.0%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q1 2027 · 31 Aug 2026

Revenue
1.6 bn USD
+5.9% YoY
Net income
429.7 m USD
+12.0% YoY
Diluted EPS
1.21
+14.2% YoY
net / operating
26.4% / 38.0%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26Q4 '26Q1 '27
Revenue1.3 bn1.5 bn1.4 bn1.5 bn1.6 bn1.8 bn1.6 bn1.6 bn
Cost of revenue379.1 m387.4 m393.9 m413.8 m412.2 m431.2 m417.3 m430.1 m
SG&A399.7 m429.8 m602.3 m584.3 m573.5 m585.7 m583.5 m581.2 m
Operating income538.1 m691.8 m431.1 m541.9 m571.9 m792.0 m604.7 m619.2 m
Depreciation & amortisation41.7 m ≈43.1 m ≈85.7 m109.3 m109.1 m ≈111.0 m ≈113.2 m109.8 m
Interest expense9.5 m22.6 m63.7 m68.2 m68.5 m68.1 m64.7 m65.1 m
Pre-tax income543.7 m685.8 m389.3 m497.5 m520.2 m739.0 m554.2 m565.0 m
Income tax130.3 m166.5 m92.1 m113.7 m124.8 m178.7 m133.6 m135.3 m
Net income413.4 m519.3 m297.2 m383.8 m395.4 m560.3 m420.6 m429.7 m
Diluted EPS1.141.430.82 ≈1.061.101.561.17 ≈1.21
Operating cash flow295.0 m ≈716.0 m ≈343.8 m718.4 m444.9 m ≈812.5 m ≈580.9 m413.5 m
Capex47.0 m ≈48.7 m ≈60.5 m55.9 m62.1 m ≈51.0 m ≈65.9 m56.1 m
Dividends paid352.8 m ≈353.0 m ≈389.3 m389.1 m387.9 m ≈388.0 m ≈424.6 m424.1 m
Share repurchases500.0 k ≈0 ≈0160.1 m126.5 m ≈75.0 m ≈249.4 m0

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 6 percentile of its own 32-quarter history (min 19.8, median 26.7, max 34.6; quarters with earnings only).

Fiscal years

Fiscal year20192020202120222023202420252026
Revenue3.8 bn4.0 bn4.1 bn4.6 bn5.0 bn5.3 bn5.6 bn6.5 bn
Revenue YoY+11.7%+7.1%+0.4%+13.7%+8.6%+5.4%+5.6%+16.9%
Net incomeunavailableunavailableunavailable1.4 bn1.6 bn1.7 bn1.7 bn1.8 bn
Net income YoYunavailableunavailableunavailableunavailable+11.8%+8.5%−2.0%+6.2%
Diluted EPS2.863.043.033.844.304.674.584.89
Diluted EPS YoY+4.0%+6.3%−0.3%+26.7%+12.0%+8.6%−1.9%+6.8%
net %unavailableunavailableunavailable30.2%31.1%32.0%29.7%27.0%
Free cash flow1.1 bn1.3 bn1.1 bn1.5 bn1.6 bn1.7 bn1.7 bn2.3 bn

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2026 · 31 May 2026

Cash
1.1 bn USD
Financial debt
4.6 bn USD
Net debt
3.5 bn USD
Equity
3.7 bn USD
Total assets
16.2 bn USD
Debt / equity
1.22x
Current ratio
1.26x
ROE
44.8%
ROA
10.8%
FCF margin
35.7%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2024
5.3 bn
2025
5.6 bn
2026
6.5 bn

SEC (XBRL)· 17 Jul 2026verified

Cost of revenue
2024
1.5 bn
2025
1.5 bn
2026
1.7 bn

SEC (XBRL)· 17 Jul 2026verified

Gross profit
2024
3.8 bn ≈
2025
4.0 bn ≈
2026
4.8 bn ≈

SEC (XBRL)· 17 Jul 2026derived

SG&A
2024
1.6 bn
2025
1.8 bn
2026
2.3 bn

SEC (XBRL)· 17 Jul 2026verified

Operating income
2024
2.2 bn
2025
2.2 bn
2026
2.5 bn

SEC (XBRL)· 17 Jul 2026verified

Depreciation & amortisation
2024
176.5 m
2025
209.5 m
2026
442.6 m

SEC (XBRL)· 17 Jul 2026verified

EBITDA
2024
2.4 bn ≈
2025
2.4 bn ≈
2026
3.0 bn ≈

SEC (XBRL)· 17 Jul 2026derived

Interest expense
2024
37.3 m
2025
105.4 m
2026
269.5 m

SEC (XBRL)· 17 Jul 2026verified

Pre-tax income
2024
2.2 bn
2025
2.2 bn
2026
2.3 bn

SEC (XBRL)· 17 Jul 2026verified

Income tax
2024
527.6 m
2025
518.6 m
2026
550.8 m

SEC (XBRL)· 17 Jul 2026verified

Net income
2024
1.7 bn
2025
1.7 bn
2026
1.8 bn

SEC (XBRL)· 17 Jul 2026verified

Diluted EPS
2024
4.67
2025
4.58
2026
4.89

SEC (XBRL)· 17 Jul 2026verified

Weighted average diluted shares
2024
362.1 m
2025
362.0 m
2026
360.0 m

SEC (XBRL)· 17 Jul 2026verified

Dividend per share
2024
3.65
2025
4.02
2026
4.43

SEC (XBRL)· 17 Jul 2026verified

Balance sheet · USD

Cash
2024
1.5 bn
2025
1.6 bn
2026
1.1 bn

SEC (XBRL)· 17 Jul 2026verified

Current assets
2024
7.3 bn
2025
8.9 bn
2026
8.6 bn

SEC (XBRL)· 17 Jul 2026verified

Property, plant & equipment, net
2024
411.7 m
2025
511.5 m
2026
588.9 m

SEC (XBRL)· 17 Jul 2026verified

Goodwill
2024
1.9 bn
2025
4.5 bn
2026
4.5 bn

SEC (XBRL)· 17 Jul 2026verified

Intangibles (excl. goodwill)
2024
194.5 m
2025
1.9 bn
2026
1.7 bn

SEC (XBRL)· 17 Jul 2026verified

Total assets
2024
10.4 bn
2025
16.6 bn
2026
16.2 bn

SEC (XBRL)· 17 Jul 2026verified

Accounts payable
2024
104.3 m
2025
129.8 m
2026
154.8 m

SEC (XBRL)· 17 Jul 2026verified

Short-term debt
2024
18.7 m
2025
18.6 m
2026
0

SEC (XBRL)· 17 Jul 2026verified

Long-term debt
2024
798.6 m
2025
4.5 bn
2026
4.6 bn

SEC (XBRL)· 17 Jul 2026verified

Current liabilities
2024
5.3 bn
2025
7.0 bn
2026
6.8 bn

SEC (XBRL)· 17 Jul 2026verified

Total liabilities
2024
6.6 bn
2025
12.4 bn
2026
12.4 bn

SEC (XBRL)· 17 Jul 2026verified

Equity
2024
3.8 bn †
2025
4.1 bn †
2026
3.7 bn †

SEC (XBRL)· 17 Jul 2026verified

Cash flow · USD

Operating cash flow
2024
1.9 bn
2025
1.9 bn
2026
2.6 bn

SEC (XBRL)· 17 Jul 2026verified

Capex
2024
161.4 m
2025
191.8 m
2026
234.9 m

SEC (XBRL)· 17 Jul 2026verified

Free cash flow
2024
1.7 bn ≈
2025
1.7 bn ≈
2026
2.3 bn ≈

SEC (XBRL)· 17 Jul 2026derived

Investing cash flow
2024
-260.9 m
2025
-3.4 bn
2026
-1.2 bn

SEC (XBRL)· 17 Jul 2026verified

Financing cash flow
2024
-1.9 bn
2025
2.3 bn
2026
-2.7 bn

SEC (XBRL)· 17 Jul 2026verified

Dividends paid
2024
1.3 bn
2025
1.4 bn
2026
1.6 bn

SEC (XBRL)· 17 Jul 2026verified

Share repurchases
2024
169.2 m
2025
104.5 m
2026
611.0 m

SEC (XBRL)· 17 Jul 2026verified

Computed indicators

Growth

Revenue growth (YoY)
16.9%
computed by olivLawFY 2026
Revenue CAGR 3Y
9.2%
computed by olivLawFY 2023 → FY 2026
Revenue CAGR 5Y
9.9%
computed by olivLawFY 2021 → FY 2026
EBIT growth (YoY)
13.7%
computed by olivLawFY 2026
Net income growth (YoY)
6.2%
computed by olivLawFY 2026
Net income CAGR 3Y
4.2%
computed by olivLawFY 2023 → FY 2026
Net income CAGR 5Y
unavailable
input data missing
EPS growth (YoY)
6.8%
computed by olivLawFY 2026
EPS CAGR 3Y
4.4%
computed by olivLawFY 2023 → FY 2026
EPS CAGR 5Y
10.0%
computed by olivLawFY 2021 → FY 2026
FCF growth (YoY)
35.8%
computed by olivLawFY 2026

Profitability

Gross margin
74.4%
computed by olivLawTTM to 31 Aug 2026
EBITDA margin
45.9%
computed by olivLawTTM to 31 Aug 2026
EBIT margin
39.2%
computed by olivLawTTM to 31 Aug 2026
Net margin
27.4%
computed by olivLawTTM to 31 Aug 2026
FCF margin
30.5%
computed by olivLawTTM to 31 Aug 2026

Returns

ROE
47.1%
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
ROA
11.2%
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
ROIC
25.5%
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
ROCE
27.8%
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
Payout ratio (EPS)
90.0%
computed by olivLawTTM to 31 Aug 2026
Payout ratio (FCF)
80.6%
computed by olivLawTTM to 31 Aug 2026

Balance sheet

Net debt
4.0 bn USD
computed by olivLawbalance sheet at 31 Aug 2026
Net debt / EBITDA
1.3x
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
Debt / equity
1.2x
computed by olivLawbalance sheet at 31 Aug 2026
Interest coverage
9.7x
computed by olivLawTTM to 31 Aug 2026

Liquidity

Current ratio
1.3x
computed by olivLawbalance sheet at 31 Aug 2026
Quick ratio
unavailable
input data missing
Cash ratio
0.1x
computed by olivLawbalance sheet at 31 Aug 2026

Cash

Operating cash flow
2.3 bn USD
computed by olivLawTTM to 31 Aug 2026
Capital expenditure
235.1 m USD
computed by olivLawTTM to 31 Aug 2026
Free cash flow
2.0 bn USD
computed by olivLawTTM to 31 Aug 2026
FCF conversion
111.7%
computed by olivLawTTM to 31 Aug 2026
Cash conversion
74.3%
computed by olivLawTTM to 31 Aug 2026

Efficiency

Days sales outstanding
unavailable
input data missing
Days inventory outstanding
unavailable
input data missing
Days payables outstanding
28 days
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
Cash conversion cycle
unavailable
input data missing

Market and valuation

Market capitalisation
42.3 bn USD
computed by olivLawbalance sheet at 31 Aug 2026
Enterprise value
46.2 bn USD
computed by olivLawbalance sheet at 31 Aug 2026
Market cap / net income TTM
23.4x
computed by olivLawTTM to 31 Aug 2026
P/E (TTM)
23.5x
computed by olivLawTTM to 31 Aug 2026
Earnings yield
4.2%
computed by olivLawTTM to 31 Aug 2026
P/B
11.4x
computed by olivLawbalance sheet at 31 Aug 2026
P/S
6.4x
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
EV/EBITDA
15.2x
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
EV/EBIT
17.9x
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
EV/Sales
7.0x
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
P/FCF
21.0x
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
FCF yield
4.8%
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
Dividend yield
3.8%
computed by olivLawTTM to 31 Aug 2026
Shareholder yield (distributions)
4.9%
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Neutral profile

Score: 70 / 100

A scoring methodology on indicators and valuation, not investment advice.

Closing price

118.71 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 42.3 bn USD

Key indicators

Market capitalisation
42.3 bn USD
computed by olivLawbalance sheet at 31 Aug 2026
P/E (TTM)
23.5x
computed by olivLawTTM to 31 Aug 2026
P/B
11.4x
computed by olivLawbalance sheet at 31 Aug 2026
EV/EBITDA
15.2x
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
ROE
47.1%
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
Net margin
27.4%
computed by olivLawTTM to 31 Aug 2026
Revenue growth (YoY)
16.9%
computed by olivLawFY 2026
Dividend yield
3.8%
computed by olivLawTTM to 31 Aug 2026

Coverage and freshness

33/37 reporting lines present
Latest full fiscal year: 2026
Latest reported period: 31 Aug 2026
Latest balance sheet date: 31 Aug 2026
Share count (cover of the latest filing), as of: 31 Aug 2026
Source: SEC (XBRL)published 24 Sept 2026
verified 2755derived 182

Score by group

  • Valuation68
  • Returns65
  • Quality96
  • Balance sheet59
  • Growth53

Estimated value range

Low
79.74
USD per share
Mid
114.27
USD per share
High
134.85
USD per share
Price: 118.71 USD
The price is within the range
Potential to the central value: -3.7% (value / price − 1)
Margin of safety: -3.9% (1 − price / value)
Agreement between methods: high · 4 methods used · 3 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 58.21 – 161.61 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)84.96 – 139.92 (Mid 105.98)
    WACC 8.8% · starting FCFF 2.2 bn USD · terminal value share of EV 75%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: starting growth implied by the price (fading linearly to terminal growth, everything else fixed): 13.9%
  • Peers: EV/EBITDA92.24 – 129.79 (Mid 122.57)
    12 companies used · median multiple 15.7x · quartiles 12.1x – 16.5x
    ACCS, ACM, ASTH, BAH, BWMN, FCN, IQV, IT, MG, ONT, TTEK, WLDN
  • Peers: P/E74.52 – 161.61 (Mid 124.40)
    13 companies used · median multiple 24.7x · quartiles 14.8x – 32.0x
    ACM, AERT, ASTH, BAH, FCN, IQV, IT, MEDP, MG, TTEK, VCIG, WLDN, ZTG
  • Dividend discount (DDM)58.21 – 78.29 (Mid 66.78)
Multiple comparisons use the SIC vertical: Engineering, research and management services (SIC 87xx)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Neutral profile · Score 70/100

FactorValueScoreWeight used
ROIC · Quality25.5%95 (vs peers)10%
Net margin · Quality27.4%95 (vs peers)6%
FCF conversion · Quality111.7%100 (on a fixed band)6%
Revenue CAGR 3Y · Growth9.2%76 (on a fixed band)8%
EPS CAGR 3Y · Growth4.4%29 (on a fixed band)8%
Net debt / EBITDA · Balance sheet1.3x43 (vs peers)10%
Interest coverage · Balance sheet9.7x100 (on a fixed band)6%
Current ratio · Balance sheet1.3x40 (on a fixed band)4%
P/E (TTM) · Valuation23.5x71 (vs peers)10%
EV/EBITDA · Valuation15.2x71 (vs peers)10%
FCF yield · Valuation4.8%60 (on a fixed band)8%
Shareholder yield (distributions) · Returns4.9%70 (on a fixed band)6%
Payout ratio (FCF) · Returns80.6%56 (on a fixed band)4%

Score groups

  • Balance sheet59/100 · 3/3 factors with a value
  • Growth53/100 · 2/2 factors with a value
  • Quality96/100 · 3/3 factors with a value
  • Returns65/100 · 2/2 factors with a value
  • Valuation68/100 · 3/3 factors with a value

Memo

Paychex, Inc. (PAYX). Latest full fiscal year: 2026; data up to 2026-08-31.

Figures computed from the financial statements: revenue 6.5 bn USD in 2026; YoY growth 16.9%; net margin 27.4%; ROE 47.1%; net debt/EBITDA 1.3x.

The estimated value range is 79.74–134.85 USD per share (median of 4 methods, agreement: high); assumptions are illustrative. Against the central value of 114.27 USD, the price of 118.71 USD leaves a potential of -3.7% (value / price − 1) and a margin of safety of -3.9% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 70/100, methodological classification: neutral profile (score, margin of safety and method agreement together; not a judgement of the right price). Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • ROIC: 25.5%
  • Net margin: 27.4%
  • FCF conversion: 111.7%
  • Revenue CAGR 3Y: 9.2%
  • Interest coverage: 9.7x
  • P/E (TTM): 23.5x
  • EV/EBITDA: 15.2x
  • Shareholder yield (distributions): 4.9%

What contradicts it

  • EPS CAGR 3Y: 4.4%

Versus the vertical median

Engineering, research and management services (SIC 87xx) · same major group (2-digit SIC) · compared with 39 companies

The size band was not applied: too few companies would have remained; the vertical includes much smaller or larger companies.

Multiples and returns vs the median

P/E
23.5x
vertical median 32.1x
below median (−26.7%)
EV/EBITDA
15.2x
vertical median 15.8x
at median
P/S
6.4x
vertical median 2.7x
above median (+140.2%)
P/B
11.4x
vertical median 3.2x
above median (+253.6%)
ROE
47.1%
vertical median 2.8%
above median (+1,597.8%)
Net margin
27.4%
vertical median 1.0%
above median (+2,606.9%)
EBIT margin
39.2%
vertical median 0.7%
above median (+5,339.8%)
Revenue YoY
16.9%
vertical median 3.7%
above median (+360.2%)
Net debt/EBITDA
1.3x
vertical median 0.9x
above median (+48.9%)
Dividend yield
3.8%
vertical median 0.6%
above median (+565.1%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
RTORentokil Initial PLC61.1 bn130.48.7%6.8%+4.4%−13% / −12%
IQVIqvia Holdings Inc.43.5 bn32.021.7%8.1%+5.9%+15% / +23%
PAYXPaychex, Inc.42.3 bn23.547.1%27.4%+16.9%+3% / +7%
INCYIncyte Corporation25.0 bn65.27.8%6.7%+21.2%+18% / +126%
MEDPMedpace Holdings, Inc.18.4 bn36.4117.9%18.2%+20.0%+11% / +143%
CRLCharles River Laboratories International, Inc.15.6 bn385.51.2%1.0%−0.9%+83% / +66%
ITGartner, Inc.13.1 bn14.8365.8%14.8%+3.7%−11% / −52%
TTEKTetra Tech Inc10.5 bn24.724.3%8.6%+4.7%+18% / +29%
BAHBooz Allen Hamilton Holding Corporation10.5 bn13.770.0%7.1%−6.4%+6% / −29%
ACMAecom8.8 bn31.312.3%1.9%+0.2%−34% / −23%
FCNFti Consulting, Inc5.4 bn24.715.2%5.9%+2.4%+22% / −10%
NEONeogenomics, Inc.2.2 bn—-3.9%-4.1%+10.1%+42% / −6%
ASTHAstrana Health, Inc.2.2 bn48.35.1%1.1%+56.4%+72% / +19%
ABSIAbsci Corp1.8 bn—-57.7%-7,756.4%−38.2%+231% / +528%
WLDNWilldan Group, Inc.1.1 bn17.421.2%8.8%unavailable−26% / +271%
OABIOmniab, Inc.755.6 m—-16.5%-108.1%−29.3%+186% / +18%
BWMNBowman Consulting Group Ltd.744.2 m105.32.9%1.4%+14.9%+19% / +39%
MGMistras Group, Inc.644.7 m32.18.8%2.8%−0.8%+69% / +206%
ONTOnterris, Inc.566.4 m—-2.5%-1.4%+19.3%−37% / −48%
EVHEvolent Health, Inc.542.7 m—-79.0%-24.1%−26.6%+14% / −83%
AERTAeries Technology, Inc.282.0 m20.9—3.6%−0.3%+35% / −68%
ONMDOnemednet Corporation269.2 m——-584.2%+111.4%−75% / −89%
SUPXSuperx Ai Technology Limited209.8 m—-101.8%-527.7%+1,878.6%−84% / unavailable
FCFranklin Covey Co.195.7 m106.34.0%0.8%−7.0%+10% / −55%
MXCTMaxCyte, Inc.143.5 m—-20.4%-114.8%−14.5%−21% / −71%

1- and 3-year price returns: for PAYX from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
73.88
Total return -35% · Per year -35%
130.33
Total return 14% · Per year 14%
195.93
Total return 70% · Per year 70%
3 years
78.56
Total return -24% · Per year -9%
155.28
Total return 45% · Per year 13%
255.32
Total return 132% · Per year 32%
5 years
83.55
Total return -13% · Per year -3%
185.01
Total return 81% · Per year 13%
332.71
Total return 214% · Per year 26%
What moves the 3-year price the most
  • Exit P/E± 38.82
  • Net margin± 27.17
  • Annual revenue growth± 21.35
  • Annual dilution± 2.28

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

In brief

Paychex, Inc. (PAYX) is a human capital management company offering technology and advisory solutions for HR, payroll, benefits and insurance across the U.S. and parts of Europe. Total revenue rose 17% to $6.5 billion in fiscal 2026 1, and grew 6% to $1.6 billion in the first quarter of fiscal 2027 3. Guidance for fiscal 2027 points to total revenue growth of 5% to 6% 3.

SWOT

Strengths

  • The company offers a broad set of integrated HCM solutions and a large proprietary dataset that underpins its WISE engine 1.
  • Its network of compliance and HR specialists gives an advisory edge that purely technology rivals may find hard to match 1.
  • High operating margins and strong client retention support the company's capacity to invest in technology 13.

Weaknesses

  • Costs related to the Paycor acquisition and its integration raised expenses considerably in fiscal 2026 1.
  • Long-term borrowings increased after the acquisition, making the company more sensitive to financing conditions 3.
  • Reliance on a few SaaS platforms and third-party providers for some services can create operational vulnerabilities 1.

Opportunities

  • Extending agentic AI solutions to existing clients could increase cross-sale revenue 13.
  • Rising demand for HR outsourcing and PEO solutions could support growth in the PEO and insurance segment 3.
  • Partnerships with brokers and accountants could extend distribution to new client segments 1.

Threats

  • AI-based technology providers could reduce the perceived value of the company's traditional solutions 1.
  • Cybersecurity incidents or data leaks could damage reputation and client retention 1.
  • An economic downturn or fewer small businesses could weigh on demand for the company's services 1.

Risks

  • Technology riskhigh

    The company must continually update its platforms and integrate AI; failure to do so could weaken competitiveness 1.

  • Cybersecurity riskhigh

    The company holds sensitive client and employee data, and an attack or breach could bring financial and legal consequences 1.

  • Acquisition integration riskmedium

    Integrating Paycor generated significant costs, and future acquisition results could differ from expectations 12.

  • PEO co-employment riskmedium

    As co-employer in the PEO business, the company may be exposed to risks tied to its clients' employees 1.

  • Interest rate risklow

    Income on client funds depends on interest rates; unfavorable changes could reduce this income 13.

Investment thesis

What would need to be true (bull case)

  • If revenue growth in Management Solutions and PEO is sustained, the company could exceed its fiscal 2027 growth guidance 3.
  • A large client base and high retention could provide a stable stream of recurring revenue 1.
  • If agentic AI solutions are adopted widely, they could improve client productivity and the company's margins 13.

What would break the thesis

  • If acquisition integration does not deliver the expected synergies, high costs could keep weighing on profitability 1.
  • Higher long-term borrowings could limit financial flexibility if credit conditions deteriorate 3.
  • Competition from AI-based providers could pressure pricing and market share 1.

What to watch

  • Pace of Management Solutions revenue growth and whether guidance is confirmedQ2 2027
  • Client adoption of WISE and WISE Hire features2027
  • Interest income on client funds relative to the revised outlookQ2 2027

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

The business

The strategy centers on growing the customer base, expanding share of wallet, driving technology innovation and pursuing acquisitions 1. The Paycor acquisition, completed April 14, 2025, expanded the upmarket presence and cross-sale opportunities 1. The WISE AI engine powers about 600 AI features and agents, according to the filing 1.

Segments

Management Solutions

Management Solutions generated $4.9 billion in fiscal 2026, up 20%, with Paycor contributing to the growth 1. In the first quarter of fiscal 2027 segment revenue rose 4% to $1.2 billion on price realization and product penetration 3.

PEO and Insurance Solutions

PEO and Insurance Solutions revenue was $1.4 billion in fiscal 2026, up 7% 1. In the first quarter of fiscal 2027 it grew 12% to $367.6 million, driven by more average PEO worksite employees and higher PEO insurance volumes 3.

Market context

The filing states there are over 6 million employer firms in the company's target markets in the U.S. 1. The HCM market is described as highly competitive and fragmented, with one primary national competitor and many national, regional and online providers 1.

Demand for HR outsourcing is described as growing amid rising regulatory complexity, and competition turns on breadth of offering, technology, ease of use and service model 1. The company argues that combining technology with HR advisory differentiates its offer 1.

Trends

  • Agentic artificial intelligencemixed

    The company is extending WISE toward agentic AI and launched WISE Hire, an agentic recruiting solution 13. If clients adopt these features widely, they could support productivity and retention.

  • Regulatory and medical cost pressuretailwind

    Federal, state and local regulatory complexity and medical inflation are cited as pressures on employers 1. These could increase demand for the company's compliance and HR outsourcing services.

  • Interest rates and client funds incomemixed

    Interest income on client funds rose in fiscal 2026 on higher average balances and realized gains 1. If rates decline, income from this source could be affected.

  • Talent shortage and workforce dynamicstailwind

    A tight labor market and difficulty attracting qualified people are described as major employer challenges 1. These conditions could sustain demand for recruiting and talent management tools.

Competitive position

The company names one primary national competitor, alongside national, international, regional, local and online payroll providers, and in-house payroll and HR departments 1. Competition also comes from retirement, insurance and benefits consulting firms and regional PEOs 1.

The company says its broad offering combined with industry advisory support differentiates it from rivals 1. Competition is based on breadth of offering, technology, integration with third-party applications, service model and price 1.

  • Primary national competitor

    The filing refers to one primary national competitor without naming it 1.

  • National and international payroll providers

    Payroll providers of varying scale compete in local and online markets, unnamed in the filing 1.

  • Retirement and insurance providers

    Providers of retirement and insurance solutions that offer HR services are included among competitors 1.

  • National and regional PEOs

    National and regional professional employer organizations are cited as competitors for HR outsourcing 1.

News & filings

In the press

No news in our archive over the last 180 days.

SEC filings

Sources

  1. [1] Form 10-K, fiscal year ended 2026-05-31 · SEC / Paychex, Inc. · 17 Jul 2026
  2. [2] Form 10-Q, quarter ended 2026-08-31 · SEC / Paychex, Inc. · 24 Sept 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / Paychex, Inc. · 23 Sept 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.