FICO · Fair Isaac Corporation
$1089.762026-05-17Sector: Technology; Industry: Software - Application; Sub-Industry: Application Software
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$715
-34.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($434 · $820) Analysts Range ($1777 · $2400) 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.Q1 | $1.3B | — | 40.7% | 20.3% | $427MM | $123MM | $550MM | 7.3% | — | 30.5% | $1.4B | $16.37 | — |
| 2023.Q1 | $1.4B | 4.6% | 41.7% | 20.3% | $458MM | −$97MM | $361MM | 9.3% | — | 32.7% | $1.4B | $15.59 | — |
| 2024.Q1 | $1.5B | 9.9% | 45.0% | 20.0% | $545MM | −$102MM | $443MM | 9.2% | — | 37.2% | $1.5B | $17.92 | — |
| 2025.Q1 | $1.7B | 13.5% | 45.3% | 17.7% | $640MM | −$61MM | $578MM | 10.4% | — | 41.3% | $1.6B | $21.40 | — |
| 2026.Q1 | $2.1B | 20.1% | 50.3% | 22.1% | $808MM | −$131MM | $678MM | 9.9% | — | 48.6% | $1.8B | $27.46 | 25.2 |
| italics below = DCF projection · 10yr Rev CAGR: 9.4% |
| 2027.Q1 | $2.6B | +25.9% | 49.3% | 21.9% | $1,000MM | −$116MM | $884MM | 9.7% | $806MM | 55.0% | $1.9B | $39.39 | 27.7 |
| 2028.Q1 | $3.0B | +15.9% | 49.3% | 21.7% | $1.2B | −$97MM | $1.1B | 9.6% | $886MM | 60.4% | $2.0B | $45.79 | 23.8 |
| 2029.Q1 | $3.3B | +11.2% | 49.3% | 21.5% | $1.3B | −$87MM | $1.2B | 9.5% | $919MM | 64.3% | $2.1B | $51.04 | 21.4 |
| 2030.Q1 | $3.6B | +7.5% | 49.3% | 21.3% | $1.4B | −$72MM | $1.3B | 9.3% | $921MM | 66.6% | $2.1B | $54.99 | 19.8 |
| 2031.Q1 | $3.9B | +7.7% | 49.3% | 21.1% | $1.5B | −$90MM | $1.4B | 9.2% | $902MM | 69.3% | $2.2B | $59.39 | 18.3 |
|
| Term. Yr+ | $5.3B | 4.1% | 36.2% | 20.0% | $1.5B | −$266MM | $1.3B | 8.6% | $11.7B | 23.6% | — | — | — |
Active scenario IV: $715 (-34.4% vs market)