TYL · Tyler Technologies, Inc.
$338.032026-05-17Sector: Technology; Industry: Software - Application; Sub-Industry: Application Software
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$326
-3.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($300 · $409) Analysts Range ($325 · $675) 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 |
|---|
| 2021.Q4 | $1.6B | — | 17.2% | 0.0% | $279MM | −$2.1B | −$1.8B | 7.1% | — | 7.9% | $3.5B | $3.71 | — |
| 2022.Q4 | $1.9B | 16.2% | 15.6% | 12.4% | $253MM | −$90MM | $163MM | 8.1% | — | 7.1% | $3.6B | $3.77 | — |
| 2023.Q4 | $2.0B | 5.5% | 14.9% | 16.3% | $244MM | −$11MM | $233MM | 7.9% | — | 6.7% | $3.6B | $3.81 | — |
| 2024.Q4 | $2.1B | 9.5% | 18.7% | 14.6% | $341MM | $162MM | $503MM | 8.6% | — | 9.6% | $3.5B | $6.04 | — |
| 2025.Q4 | $2.3B | 9.1% | 20.5% | 19.1% | $386MM | −$93MM | $292MM | 8.5% | — | 10.8% | $3.7B | $7.25 | 30.9 |
| italics below = DCF projection · 10yr Rev CAGR: 6.1% |
| 2026.Q4 | $2.5B | +8.5% | 27.3% | 19.2% | $557MM | −$141MM | $416MM | 9.2% | $381MM | 14.9% | $3.8B | $7.20 | 46.9 |
| 2027.Q4 | $2.8B | +9.7% | 29.4% | 19.3% | $659MM | −$215MM | $445MM | 9.2% | $373MM | 16.8% | $4.0B | $9.25 | 36.5 |
| 2028.Q4 | $3.0B | +8.8% | 31.6% | 19.4% | $769MM | −$274MM | $495MM | 9.1% | $380MM | 18.4% | $4.3B | $11.52 | 29.3 |
| 2029.Q4 | $3.2B | +6.2% | 33.7% | 19.5% | $871MM | $0MM | $871MM | 9.0% | $614MM | 20.2% | $4.3B | $13.78 | 24.5 |
| 2030.Q4 | $3.4B | +5.3% | 38.0% | 19.6% | $1.0B | $0MM | $1.0B | 9.0% | $668MM | 24.0% | $4.3B | $17.77 | 19.0 |
|
| Term. Yr+ | $4.4B | 4.1% | 38.0% | 20.0% | $1.3B | −$323MM | $1.0B | 8.6% | $9.6B | 17.0% | — | — | — |
Active scenario IV: $326 (-3.6% vs market)