FDS · FactSet Research Systems Inc.
$227.682026-05-17Sector: Financial Services; Industry: Financial - Data & Stock Exchanges; Sub-Industry: Financial Exchanges & Data
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$362
+59.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($340 · $403) Analysts Range ($210 · $321) 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 |
|---|
| 2022.Q2 | $1.6B | — | 29.8% | 11.6% | $419MM | −$78MM | $341MM | 4.8% | — | 41.3% | $1.0B | $10.78 | — |
| 2023.Q2 | $1.8B | 15.9% | 25.8% | 13.3% | $412MM | −$1.9B | −$1.5B | 7.0% | — | 21.1% | $2.9B | $10.71 | — |
| 2024.Q2 | $2.1B | 13.1% | 30.2% | 20.2% | $503MM | $36MM | $539MM | 6.8% | — | 17.4% | $2.9B | $12.63 | — |
| 2025.Q2 | $2.2B | 5.6% | 31.8% | 17.8% | $577MM | −$361MM | $216MM | 7.9% | — | 18.8% | $3.3B | $14.49 | — |
| 2026.Q2 | $2.4B | 9.0% | 31.2% | 18.4% | $611MM | $26MM | $637MM | 7.4% | — | 18.7% | $3.3B | $15.86 | 11.3 |
| italics below = DCF projection · 10yr Rev CAGR: 5.3% |
| 2027.Q2 | $2.5B | +4.8% | 32.3% | 18.5% | $662MM | −$154MM | $508MM | 8.5% | $468MM | 19.8% | $3.4B | $17.86 | 12.7 |
| 2028.Q2 | $2.7B | +5.4% | 32.3% | 18.7% | $696MM | −$179MM | $517MM | 8.5% | $439MM | 19.9% | $3.6B | $18.78 | 12.1 |
| 2029.Q2 | $2.8B | +4.7% | 32.3% | 18.9% | $728MM | −$164MM | $563MM | 8.5% | $441MM | 19.8% | $3.8B | $19.63 | 11.6 |
| 2030.Q2 | $2.9B | +5.5% | 32.3% | 19.0% | $766MM | −$199MM | $567MM | 8.5% | $409MM | 19.8% | $4.0B | $20.67 | 11.0 |
| 2031.Q2 | $3.1B | +6.8% | 32.3% | 19.2% | $816MM | −$256MM | $560MM | 8.5% | $373MM | 20.0% | $4.2B | $22.03 | 10.3 |
|
| Term. Yr+ | $4.2B | 4.1% | 38.2% | 20.0% | $1.3B | −$230MM | $1.1B | 8.6% | $10.3B | 22.9% | — | — | — |
Active scenario IV: $362 (+59.0% vs market)