JKHY · Jack Henry & Associates, Inc.
$135.002026-07-21Sector: Technology; Industry: Information Technology Services; Sub-Industry: Transaction & Payment Processing Services
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$162
+19.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($124 · $188) Analysts Range ($165 · $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 |
|---|
| 2024.Q3 | $2.1B | — | 24.6% | 23.0% | $394MM | $44MM | $438MM | 6.6% | — | 15.3% | $2.6B | $5.09 | — |
| 2025.Q2 | $2.2B | 6.6% | 23.5% | 23.4% | $399MM | −$10MM | $389MM | 8.0% | — | 15.6% | $2.5B | $5.30 | — |
| 2025.Q3 | $2.2B | 0.0% | 23.5% | 22.9% | $402MM | −$21MM | $381MM | 7.0% | — | 15.7% | $2.6B | $5.30 | — |
| 2026.Q2 | $2.4B | 7.2% | 25.5% | 22.7% | $468MM | −$13MM | $456MM | 7.5% | — | 17.6% | $2.7B | $6.33 | — |
| 2026.Q3 | $2.5B | 5.9% | 27.7% | 22.9% | $537MM | $8MM | $545MM | 6.8% | — | 19.9% | $2.7B | $7.21 | 14.0 |
| italics below = DCF projection · 10yr Rev CAGR: 4.7% |
| 2027.Q3 | $2.6B | +5.3% | 25.6% | 22.6% | $525MM | −$7MM | $518MM | 7.9% | $480MM | 19.6% | $2.7B | $6.85 | 19.7 |
| 2028.Q3 | $2.8B | +6.5% | 25.6% | 22.3% | $561MM | −$10MM | $551MM | 7.9% | $474MM | 20.9% | $2.7B | $7.33 | 18.4 |
| 2029.Q3 | $3.0B | +5.0% | 25.6% | 22.0% | $591MM | −$9MM | $582MM | 8.0% | $463MM | 21.9% | $2.7B | $7.72 | 17.5 |
| 2030.Q3 | $3.1B | +4.5% | 25.6% | 21.7% | $621MM | −$10MM | $610MM | 8.1% | $449MM | 22.9% | $2.7B | $8.10 | 16.7 |
| 2031.Q3 | $3.2B | +4.3% | 25.6% | 21.4% | $650MM | −$12MM | $638MM | 8.2% | $434MM | 23.9% | $2.7B | $8.48 | 15.9 |
|
| Term. Yr+ | $4.1B | 4.1% | 25.5% | 20.0% | $842MM | −$146MM | $695MM | 8.6% | $7.0B | 23.6% | — | — | — |
Active scenario IV: $162 (+19.8% vs market)