INTU Intuit
Intrinsic value$343.32
Price (at call)$303.19
Margin of safety
+13.2%
vs market (rating basis)
+108.0%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | 14.3% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 29.2% |
| Years to target margin | 5 |
| Sales-to-capital | 0.80 |
| Beta | 0.98 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 9.0% |
| Terminal WACC | 9.1% |
Valuation bridge
| PV of explicit FCFF | 28.18B |
| PV of terminal value | 66.54B |
| Equity value | 91.75B |
| ÷ shares → per share | $343.32 |
News
bullish +0.25 · 8 articles
- Intuit Stock Analysis: Why Street Sees 34% Upside.
- Intuit (INTU) Deepens Collision Repair Workflow Reach Through A New Accounting Link
- CrowdStrike, HubSpot, Intuit, Cloudflare, and Okta Shares Plummet, What You Need To Know
- INTU Doubles Down on AI: Can Intelligence Drive the Next Growth Wave?
- Intuit Reaffirms Fiscal 2027 Outlook: Is INTU a Buy or Hold From Here?
- Intuit Investor Day Puts AI at Center of Growth Reset After Customer Misses
- Intuit's QuickBooks Free Push: Can This Lift Customer Growth?
- Investors Heavily Search Intuit Inc. (INTU): Here is What You Need to Know
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 24.51B | 14.3% | 29.2% | 5.44B | 3.81B | 1.63B | 1.50B |
| 2 | 27.72B | 13.1% | 29.2% | 6.15B | 3.99B | 2.16B | 1.82B |
| 3 | 31.02B | 11.9% | 29.2% | 6.88B | 4.10B | 2.79B | 2.15B |
| 4 | 34.33B | 10.7% | 29.2% | 7.62B | 4.12B | 3.50B | 2.48B |
| 5 | 37.59B | 9.5% | 29.2% | 8.34B | 4.05B | 4.29B | 2.79B |
| 6 | 40.71B | 8.3% | 29.2% | 9.04B | 3.88B | 5.16B | 3.08B |
| 7 | 43.60B | 7.1% | 29.2% | 9.68B | 3.59B | 6.09B | 3.33B |
| 8 | 46.17B | 5.9% | 29.2% | 10.25B | 3.20B | 7.05B | 3.54B |
| 9 | 48.34B | 4.7% | 29.2% | 10.73B | 2.70B | 8.03B | 3.70B |
| 10 | 50.03B | 3.5% | 29.2% | 11.10B | 2.10B | 9.00B | 3.80B |