INTU · Intuit Inc.
$267.722026-07-21Sector: Technology; Industry: Software - Application; Sub-Industry: Application Software
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Bull
$652
+143.5% vs market
Base · active
$650
+142.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($286 · $652) Analysts Range ($275 · $720) 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.Q3 | $14.4B | — | 24.6% | 16.6% | $3.0B | −$138MM | $2.8B | 8.1% | — | 10.7% | $27.5B | $8.64 | — |
| 2025.Q2 | $16.3B | 13.3% | 25.1% | 18.3% | $3.3B | $82MM | $3.4B | 10.5% | — | 11.7% | $29.8B | $10.74 | — |
| 2025.Q3 | $16.3B | 0.0% | 25.1% | 19.9% | $3.3B | $125MM | $3.4B | 8.5% | — | 11.3% | $28.4B | $10.74 | — |
| 2026.Q2 | $18.8B | 15.6% | 29.5% | 20.8% | $4.4B | −$434MM | $4.0B | 10.1% | — | 14.7% | $31.5B | $14.02 | — |
| 2026.Q3 | $20.9B | 11.1% | 31.0% | 21.5% | $5.1B | −$990MM | $4.1B | 8.3% | — | 16.9% | $28.6B | $16.61 | 11.4 |
| italics below = DCF projection · 10yr Rev CAGR: 10.8% |
| 2027.Q3 | $23.6B | +12.9% | 29.6% | 21.4% | $5.5B | −$652MM | $4.8B | 9.3% | $4.4B | 19.0% | $29.3B | $17.67 | 15.2 |
| 2028.Q3 | $26.3B | +11.4% | 30.2% | 21.2% | $6.3B | −$713MM | $5.6B | 9.2% | $4.7B | 21.1% | $30.0B | $20.13 | 13.3 |
| 2029.Q3 | $30.3B | +15.1% | 29.8% | 21.1% | $7.1B | −$1.2B | $6.0B | 9.1% | $4.6B | 23.3% | $31.2B | $22.88 | 11.7 |
| 2030.Q3 | $34.6B | +14.3% | 29.5% | 20.9% | $8.1B | −$1.4B | $6.7B | 9.1% | $4.7B | 25.4% | $32.6B | $25.99 | 10.3 |
| 2031.Q3 | $39.6B | +14.2% | 29.5% | 20.8% | $9.3B | −$1.8B | $7.4B | 9.0% | $4.8B | 27.6% | $34.4B | $29.74 | 9.0 |
|
| Term. Yr+ | $60.8B | 4.1% | 32.1% | 20.0% | $15.6B | −$2.7B | $12.9B | 8.6% | $121.6B | 23.6% | — | — | — |
Active scenario IV: $650 (+142.9% vs market)