INTU · Intuit Inc.
$422.482026-05-17Sector: Technology; Industry: Software - Application; Sub-Industry: Application Software
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$648
+53.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($403 · $679) Analysts Range ($540 · $875) 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 | $9.6B | — | 31.0% | 16.2% | $2.5B | −$6.6B | −$4.1B | 7.4% | — | 9.8% | $25.5B | $7.34 | — |
| 2023.Q2 | $12.7B | 32.1% | 24.1% | 23.2% | $2.4B | −$356MM | $2.0B | 9.3% | — | 8.9% | $27.3B | $7.35 | — |
| 2024.Q2 | $14.4B | 12.9% | 26.1% | 17.2% | $3.1B | −$401MM | $2.7B | 9.2% | — | 11.2% | $28.3B | $8.48 | — |
| 2025.Q2 | $16.3B | 13.3% | 26.6% | 18.3% | $3.5B | −$230MM | $3.3B | 10.5% | — | 12.3% | $29.3B | $10.54 | — |
| 2026.Q2 | $20.1B | 23.6% | 32.4% | 20.8% | $5.2B | −$860MM | $4.3B | 10.1% | — | 17.1% | $30.9B | $15.44 | 18.2 |
| italics below = DCF projection · 10yr Rev CAGR: 10.8% |
| 2027.Q2 | $22.4B | +11.6% | 31.4% | 20.7% | $5.6B | −$220MM | $5.4B | 9.7% | $4.9B | 18.0% | $31.1B | $16.63 | 25.4 |
| 2028.Q2 | $25.2B | +12.4% | 32.0% | 20.6% | $6.4B | −$292MM | $6.1B | 9.6% | $5.1B | 20.5% | $31.4B | $19.07 | 22.2 |
| 2029.Q2 | $28.8B | +14.0% | 32.5% | 20.6% | $7.4B | −$413MM | $7.0B | 9.5% | $5.3B | 23.5% | $31.8B | $22.09 | 19.1 |
| 2030.Q2 | $33.1B | +15.1% | 32.6% | 20.5% | $8.6B | −$578MM | $8.0B | 9.4% | $5.6B | 26.7% | $32.4B | $25.55 | 16.5 |
| 2031.Q2 | $37.9B | +14.6% | 32.6% | 20.4% | $9.8B | −$743MM | $9.1B | 9.3% | $5.8B | 30.0% | $33.1B | $29.30 | 14.4 |
|
| Term. Yr+ | $58.7B | 4.1% | 34.0% | 20.0% | $16.0B | −$2.8B | $13.2B | 8.6% | $121.6B | 23.6% | — | — | — |
Active scenario IV: $648 (+53.4% vs market)