TYL · Tyler Technologies, Inc.
$294.402026-07-21Sector: Technology; Industry: Software - Application; Sub-Industry: Application Software
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$371
+25.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($354 · $417) Analysts Range ($340 · $543) 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.Q1 | $2.0B | — | 14.6% | 16.4% | $239MM | −$30MM | $209MM | 7.6% | — | 6.5% | $3.7B | $3.84 | — |
| 2024.Q4 | $2.0B | 0.0% | 14.6% | 14.6% | $244MM | $170MM | $414MM | 8.6% | — | 6.8% | $3.5B | $3.84 | — |
| 2025.Q1 | $2.1B | 9.5% | 18.3% | 13.9% | $337MM | $94MM | $432MM | 8.0% | — | 9.6% | $3.6B | $6.09 | — |
| 2025.Q4 | $2.1B | 0.0% | 18.3% | 19.1% | $317MM | −$39MM | $277MM | 8.5% | — | 9.0% | $3.5B | $6.09 | — |
| 2026.Q1 | $2.4B | 11.4% | 20.2% | 21.4% | $379MM | −$48MM | $331MM | 7.9% | — | 10.6% | $3.7B | $7.31 | 26.4 |
| italics below = DCF projection · 10yr Rev CAGR: 5.5% |
| 2027.Q1 | $2.6B | +10.2% | 26.5% | 21.2% | $548MM | −$39MM | $508MM | 9.0% | $466MM | 14.9% | $3.7B | $7.40 | 39.8 |
| 2028.Q1 | $2.9B | +9.5% | 28.6% | 21.1% | $650MM | −$57MM | $592MM | 8.9% | $499MM | 17.4% | $3.8B | $9.49 | 31.0 |
| 2029.Q1 | $3.0B | +4.5% | 30.8% | 20.9% | $731MM | −$52MM | $679MM | 8.9% | $525MM | 19.3% | $3.8B | $11.36 | 25.9 |
| 2030.Q1 | $3.1B | +4.5% | 32.9% | 20.8% | $818MM | −$25MM | $793MM | 8.9% | $564MM | 21.4% | $3.8B | $13.38 | 22.0 |
| 2031.Q1 | $3.3B | +5.0% | 37.3% | 20.7% | $973MM | −$34MM | $940MM | 8.8% | $613MM | 25.3% | $3.9B | $17.23 | 17.1 |
|
| Term. Yr+ | $4.2B | 4.1% | 37.3% | 20.0% | $1.3B | −$218MM | $1.0B | 8.6% | $9.9B | 23.6% | — | — | — |
Active scenario IV: $371 (+25.9% vs market)