AI Tokens
Stock Analysis on Net

Paycom Software Inc. (NYSE:PAYC)

This company has been moved to the archive! The financial data has not been updated since November 2, 2023.

Price to FCFE (P/FCFE)

Microsoft Excel

Free Cash Flow to Equity (FCFE)

Paycom Software Inc., FCFE calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net income 281,389 195,960 143,453 180,576 137,065
Net noncash charges 184,238 197,012 164,715 110,960 85,563
Changes in operating assets and liabilities (100,524) (73,610) (80,961) (67,273) (37,811)
Net cash provided by operating activities 365,103 319,362 227,207 224,263 184,817
Purchases of intangible assets (4,120) (5,500) — — —
Purchases of property and equipment (132,678) (120,692) (94,102) (92,934) (59,906)
Proceeds from the issuance of debt 29,000 — — — —
Payments on long-term debt (29,287) (1,775) (1,775) (1,775) (888)
Payment of debt issuance costs (6,436) — — (16) (58)
Free cash flow to equity (FCFE) 221,582 191,395 131,330 129,538 123,965

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).


Between 2018 and 2022, a consistent upward trajectory is observed in both operating cash flow and free cash flow to equity (FCFE), indicating a strengthening capacity to generate liquid assets available for distribution to shareholders.

Operating Cash Flow Growth
Net cash provided by operating activities increased from 184,817 thousand US dollars in 2018 to 365,103 thousand US dollars in 2022. This represents a total increase of approximately 97.5% over the five-year period. Growth was most pronounced between 2020 and 2021, where operating cash flow rose by approximately 40.5%.
Free Cash Flow to Equity (FCFE) Expansion
FCFE followed a similar growth trend, rising from 123,965 thousand US dollars in 2018 to 221,582 thousand US dollars in 2022. After a period of modest growth between 2018 and 2020, a significant acceleration occurred in 2021, with FCFE increasing by approximately 45.7% in a single year.
Cash Conversion Analysis
The conversion of operating cash flow into FCFE remained relatively stable throughout the period. While the conversion rate was 67.1% in 2018, it adjusted to approximately 57.8% in 2019 and 2020, before stabilizing at 60.7% by 2022. This suggests a consistent proportionality between the cash generated from core operations and the cash remaining after accounting for capital expenditures and net debt repayments.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Price to FCFE Ratio, Current

Paycom Software Inc., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding 57,700,820
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands) 221,582
FCFE per share 3.84
Current share price (P) 162.66
Valuation Ratio
P/FCFE 42.36
Benchmarks
P/FCFE, Industry
Industrials 37.32

Based on: 10-K (reporting date: 2022-12-31).

If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.


Price to FCFE Ratio, Historical

Paycom Software Inc., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
No. shares of common stock outstanding1 57,871,962 58,014,548 57,739,986 57,661,188 57,276,992
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands)2 221,582 191,395 131,330 129,538 123,965
FCFE per share3 3.83 3.30 2.27 2.25 2.16
Share price1, 4 307.45 327.72 401.55 303.29 178.38
Valuation Ratio
P/FCFE5 80.30 99.34 176.54 135.00 82.42
Benchmarks
P/FCFE, Industry
Industrials 25.07 — — — —

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 Data adjusted for splits and stock dividends.

2 See details »

3 2022 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= 221,582,000 ÷ 57,871,962 = 3.83

4 Closing price as at the filing date of Paycom Software Inc. Annual Report.

5 2022 Calculation
P/FCFE = Share price ÷ FCFE per share
= 307.45 ÷ 3.83 = 80.30


The financial data indicates a period of significant valuation volatility between 2018 and 2022, characterized by a sharp expansion and subsequent contraction of the Price to Free Cash Flow to Equity (P/FCFE) multiple.

Share Price Performance
The share price experienced an aggressive upward trajectory from 2018 to 2020, rising from US$ 178.38 to a peak of US$ 401.55. This growth was followed by a corrective phase, with the price declining to US$ 307.45 by the end of 2022.
Free Cash Flow to Equity (FCFE) per Share
In contrast to the volatility of the share price, the FCFE per share exhibited consistent and uninterrupted growth over the five-year period. Values increased from US$ 2.16 in 2018 to US$ 3.83 in 2022, representing a steady improvement in the company's ability to generate cash available to shareholders.
P/FCFE Ratio Dynamics
The P/FCFE ratio reflects a substantial valuation surge that peaked in 2020 at 176.54. This peak was primarily driven by the rapid increase in share price, which far outpaced the growth of FCFE per share during the same period. Following 2020, the ratio contracted significantly, falling to 99.34 in 2021 and further to 80.30 in 2022.

The convergence of the P/FCFE ratio in 2022 to a level nearly identical to that of 2018 suggests a normalization of market valuation. The decline in the multiple from its peak was a result of both a decreasing share price and a simultaneous increase in FCFE per share, indicating that the valuation became more aligned with fundamental cash flow performance toward the end of the observed period.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?