CTSH · Cognizant Technology Solutions Corporation
$40.032026-07-21Sector: Technology; Industry: Information Technology Services; Sub-Industry: IT Consulting & Other Services
Intrinsic Value Range Comparison · Mulya.ai
Bull
$115
+188.3% vs market
Base · active
$103
+156.9% vs market
Bear
$103
+156.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($103 · $115) Analysts Range ($44 · $100) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $19.4B | — | 13.9% | 24.8% | $2.0B | −$956MM | $1.1B | 7.5% | — | 16.8% | $12.0B | $4.46 | — |
| 2024.Q4 | $19.4B | 0.0% | 13.9% | 24.1% | $2.0B | −$1.9B | $158MM | 8.8% | — | 16.2% | $13.2B | $4.46 | — |
| 2025.Q1 | $19.7B | 2.0% | 14.7% | 24.1% | $2.2B | −$1.2B | $1.0B | 8.0% | — | 16.3% | $13.7B | $4.70 | — |
| 2025.Q4 | $19.7B | 0.0% | 14.7% | 36.1% | $1.8B | −$6MM | $1.8B | 8.7% | — | 13.2% | $14.3B | $4.70 | — |
| 2026.Q1 | $21.4B | 8.5% | 15.7% | 36.0% | $2.1B | −$1.1B | $1.1B | 7.7% | — | 15.1% | $14.3B | $4.67 | 5.7 |
| italics below = DCF projection · 10yr Rev CAGR: 4.4% |
| 2027.Q1 | $22.6B | +5.6% | 16.7% | 34.4% | $2.5B | −$815MM | $1.7B | 8.1% | $1.5B | 16.9% | $15.1B | $5.20 | 7.7 |
| 2028.Q1 | $23.8B | +5.4% | 16.7% | 32.8% | $2.7B | −$845MM | $1.8B | 8.2% | $1.6B | 17.3% | $15.9B | $5.62 | 7.1 |
| 2029.Q1 | $24.9B | +4.4% | 16.7% | 31.2% | $2.9B | −$733MM | $2.1B | 8.2% | $1.7B | 17.6% | $16.7B | $6.01 | 6.7 |
| 2030.Q1 | $25.9B | +4.2% | 16.7% | 29.6% | $3.1B | −$752MM | $2.3B | 8.3% | $1.7B | 17.9% | $17.4B | $6.41 | 6.2 |
| 2031.Q1 | $27.0B | +4.2% | 16.7% | 28.0% | $3.3B | −$788MM | $2.5B | 8.3% | $1.7B | 18.3% | $18.2B | $6.82 | 5.9 |
|
| Term. Yr+ | $34.4B | 4.1% | 15.3% | 20.0% | $4.2B | −$939MM | $3.3B | 8.6% | $32.7B | 18.4% | — | — | — |
Active scenario IV: $103 (+156.9% vs market)