JKHY · Jack Henry & Associates, Inc.
$157.482026-05-17Sector: Technology; Industry: Information Technology Services; Sub-Industry: Transaction & Payment Processing Services
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$158
+0.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($157 · $184) Analysts Range ($183 · $220) 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 | $1.8B | — | 24.8% | 22.3% | $338MM | −$76MM | $263MM | 4.8% | — | 19.1% | $1.8B | $4.30 | — |
| 2023.Q2 | $1.9B | 10.5% | 26.7% | 23.1% | $399MM | −$223MM | $175MM | 7.0% | — | 20.6% | $2.1B | $5.01 | — |
| 2024.Q2 | $2.1B | 6.9% | 25.3% | 22.9% | $405MM | −$35MM | $369MM | 6.9% | — | 17.7% | $2.5B | $5.06 | — |
| 2025.Q2 | $2.2B | 6.6% | 24.1% | 23.4% | $409MM | −$25MM | $384MM | 8.0% | — | 16.4% | $2.5B | $5.27 | — |
| 2026.Q2 | $2.5B | 11.2% | 28.2% | 22.7% | $538MM | −$29MM | $509MM | 7.5% | — | 20.7% | $2.7B | $7.01 | 16.4 |
| italics below = DCF projection · 10yr Rev CAGR: 4.7% |
| 2027.Q2 | $2.6B | +5.6% | 26.3% | 22.4% | $530MM | −$18MM | $512MM | 8.2% | $473MM | 19.7% | $2.7B | $6.71 | 23.5 |
| 2028.Q2 | $2.8B | +6.5% | 26.3% | 22.2% | $567MM | −$24MM | $542MM | 8.2% | $463MM | 20.9% | $2.7B | $7.16 | 22.0 |
| 2029.Q2 | $2.9B | +5.0% | 26.3% | 21.9% | $597MM | −$22MM | $575MM | 8.3% | $454MM | 21.8% | $2.7B | $7.54 | 20.9 |
| 2030.Q2 | $3.0B | +4.5% | 26.3% | 21.6% | $625MM | −$23MM | $602MM | 8.3% | $439MM | 22.7% | $2.8B | $7.91 | 19.9 |
| 2031.Q2 | $3.2B | +4.3% | 26.3% | 21.4% | $654MM | −$27MM | $628MM | 8.3% | $422MM | 23.5% | $2.8B | $8.28 | 19.0 |
|
| Term. Yr+ | $4.1B | 4.1% | 26.1% | 20.0% | $847MM | −$147MM | $700MM | 8.6% | $7.0B | 23.6% | — | — | — |
Active scenario IV: $158 (+0.3% vs market)