The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$49.69Fair value$141.35Bull$179.97
FairClose
52-week traded range
52W low $95.1052W high $171.93
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Paylocity closed at $141.66, 0.2% above the consensus fair value of $141.35 drawn from 8 valuation models.
Financial DNA score 64/100 — Good. P/E of 28.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$179.97
+27.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$49.69
-64.9%
√(22.5 × EPS × BVPS)
EPS=4.92, BVPS=22.31 · outside Graham range (P/E 28.8, P/B 6.4) — asset-light, treat as a rough floor
P/E Fair Value
$98.40
-30.5%
EPS × 20x (sector P/E)
EPS=4.92, Sector P/E=20x
Peter Lynch (PEG)
$147.60
+4.2%
EPS × Growth% (PEG = 1 is fair)
EPS=4.92, g=30%
EV/EBITDA
$163.43
+15.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=497.79M
Book Value (P/B)
$89.68
-36.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=22.31, ROE=22.1%, g=6%, r=10%
Reverse DCF
$141.66
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.1% | Historical: 40%
Margin of Safety
$82.02
-42.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=109.35, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.