Paycom Software, Inc.

PAYC· FY2025 10-K· Analyzed 1 mo ago
WATCH
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
24.8%
FY2015–2025
Net Income
36.0%
FY2015–2025
Free Cash Flow
24.9%
FY2016–2025
EPS (Diluted)
36.5%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
26.2%
NI ÷ Equity
Return on Assets
6.0%
NI ÷ Assets
Net Profit Margin
22.1%
NI ÷ Revenue
Debt / Equity
0.02x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$14.6B
Per Share (approx.)
$266.72
25% Margin of Safety
$200.04
Conservative entry
50% Margin of Safety
$133.36
Buffett's ideal entry
Growth Rate Used
15.0%
Latest FCF
$408.0M

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$90.1M$70.4M$55.0M$40.2M34.2%78.1%$29.8M$60.2M
2017$119.5M$123.5M$70.8M$83.5M43.9%103.3%$35.3M$46.1M
2018$153.9M$137.1M$124.9M$106.8M40.9%89.1%$34.4M$45.7M
2019$737.7M$180.6M$131.3M$129.9M34.3%24.5%$32.6M$133.7M
2020$841.4M$143.5M$133.1M$102.7M21.9%17.0%$30.9M$151.7M
2021$1.1B$196.0M$198.7M$142.5M21.9%18.6%$29.2M$278.0M
2022$1.4B$281.4M$232.4M$241.4M23.8%20.5%$29.0M$400.7M
2023$1.7B$340.8M$292.4M$262.1M26.2%20.1%$294.0M
2024$1.9B$502.0M$341.0M$455.0M31.9%26.7%$402.0M
2025$2.1B$453.4M$408.0M$358.8M26.2%22.1%$370.0M
Warren & Charlie
Buffett / Munger — quality, moat & valuation

Paycom Software, Inc. (PAYC) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The Ultimate Sticky Product: Payroll is not a "feature"; it is the operational nervous system of a business. Once a company integrates its tax compliance and treasury flows, the psychological and operational friction of switching is nearly insurmountable. It is a classic toll booth.
  • Exceptional Scalability: Revenue grew from $0.1B to $2.1B in less than a decade. This suggests a business model where the marginal cost of adding a new client is negligible, while the recurring revenue is high-margin and predictable.
  • Organic Discipline: Management has avoided the "Growth at Any Cost" trap. No evidence of "diworseification" through overpriced acquisitions. They scale by refining their own machine, not by buying others.
  • Attractive Entry: At a price significantly below $266.72, we are buying a high-quality compounding machine at a discount to its future cash flows.

🐻 The Bear Case (Charlie inverts)

“Show me where I’ll die and I won’t go there.”

  • The "Paper Profit" Trap: Net Income is growing at 36%, but FCF is only growing at 24.9%. When the accountant's profit outpaces the actual cash hitting the bank, the quality of earnings is decaying. This is a red flag for aggressive revenue recognition or ballooning receivables.
  • The Automation Paradox (Beti): Their "Beti" system empowers employees to manage their own payroll. While this reduces churn, it potentially commoditizes the value proposition. If the software becomes "too easy," the perceived value of the "expert system" drops, eroding pricing power.
  • Structural Obsolescence: The threat isn't a "recession," but a paradigm shift. If AI agents can handle tax compliance and payroll autonomously across any platform, the "switching cost" moat evaporates. The "operational anchor" becomes a "legacy chain."
  • Most Likely Failure: The FCF/NI divergence. If the cash doesn't catch up to the earnings within 24 months, the valuation is built on a fantasy.

💰 Valuation & Margin of Safety

Reacting to the DCF of $14.6B total / $266.72 per share.

  • Intrinsic value estimate: $266.72
  • 25% margin of safety entry: $200.04 (Conservative)
  • 50% margin of safety entry: $133.36 (Buffett's ideal)
  • Current Status: Fair to Expensive. While the moat is wide, the widening gap between FCF and Net Income suggests the DCF may be overestimating the "cash" component of the growth. We do not pay a premium for "accounting profits."

Verdict: WATCH

The moat is formidable, but the earnings quality is currently suspicious. We will not commit capital until FCF growth aligns with Net Income growth. We wait for a price near $200.00 to ensure the margin of safety offsets the structural risks of AI disruption.

Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.