FICO · Fair Isaac Corporation
$1182.792026-07-21Sector: Technology; Industry: Software - Application; Sub-Industry: Application Software
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$713
-39.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($346 · $718) Analysts Range ($1250 · $1950) 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.Q2 | $1.5B | — | 44.3% | 20.0% | $537MM | −$157MM | $380MM | 9.6% | — | 32.6% | $1.6B | $18.08 | — |
| 2025.Q1 | $1.7B | 13.5% | 44.6% | 17.7% | $630MM | −$54MM | $576MM | 10.4% | — | 38.9% | $1.6B | $21.59 | — |
| 2025.Q2 | $1.7B | 0.0% | 44.6% | 17.8% | $630MM | −$96MM | $534MM | 10.2% | — | 37.6% | $1.8B | $21.59 | — |
| 2026.Q1 | $2.0B | 15.9% | 48.5% | 22.1% | $752MM | −$121MM | $631MM | 9.9% | — | 42.5% | $1.8B | $27.45 | — |
| 2026.Q2 | $2.3B | 13.3% | 52.6% | 23.1% | $912MM | −$86MM | $827MM | 10.0% | — | 50.0% | $1.9B | $31.99 | 23.7 |
| italics below = DCF projection · 10yr Rev CAGR: 8.6% |
| 2027.Q2 | $2.8B | +23.7% | 48.5% | 22.8% | $1.0B | −$109MM | $937MM | 9.7% | $854MM | 54.6% | $2.0B | $42.19 | 28.0 |
| 2028.Q2 | $3.2B | +13.4% | 48.5% | 22.4% | $1.2B | −$83MM | $1.1B | 9.6% | $922MM | 59.2% | $2.1B | $48.04 | 24.6 |
| 2029.Q2 | $3.4B | +9.0% | 48.5% | 22.1% | $1.3B | −$69MM | $1.2B | 9.5% | $938MM | 62.4% | $2.1B | $52.56 | 22.5 |
| 2030.Q2 | $3.7B | +7.2% | 48.5% | 21.8% | $1.4B | −$68MM | $1.3B | 9.4% | $928MM | 65.1% | $2.2B | $56.59 | 20.9 |
| 2031.Q2 | $4.0B | +7.3% | 48.5% | 21.5% | $1.5B | −$83MM | $1.4B | 9.3% | $909MM | 67.7% | $2.3B | $60.97 | 19.4 |
|
| Term. Yr+ | $5.4B | 4.1% | 35.7% | 20.0% | $1.5B | −$266MM | $1.3B | 8.6% | $11.7B | 23.6% | — | — | — |
Active scenario IV: $713 (-39.7% vs market)