Back to INTU Overview
NMS · Valuation Lab
INTU
Intuit Inc.
Last$327.94
Market cap89.7B
EV/EBITDA13.6x
Intrinsic value
$486.99
MoS +32.7% · Undervalued
Assuming 25.0% FCF margin and 10.4% Y1–5 growth.
Upside to price
EV (DCF)133.3B
Terminal share60%
Expected IV$508.50
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 60% of EV
PV of stage FCFs53.2B
PV of terminal value80.2B
Enterprise value133.3B
Net cash / (debt)-120M
Equity value133.2B
Intrinsic value / share$486.99
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 23.1B | 5.8B | 5.3B | 92.0% |
| Y2 | 25.5B | 6.4B | 5.4B | 84.7% |
| Y3 | 28.2B | 7B | 5.5B | 77.9% |
| Y4 | 31.1B | 7.8B | 5.6B | 71.7% |
| Y5 | 34.3B | 8.6B | 5.7B | 66.0% |
| Y6 | 36.1B | 9B | 5.5B | 60.8% |
| Y7 | 38B | 9.5B | 5.3B | 55.9% |
| Y8 | 40B | 10B | 5.1B | 51.5% |
| Y9 | 42B | 10.5B | 5B | 47.4% |
| Y10 | 44.2B | 11.1B | 4.8B | 43.6% |
| Terminal | — | — | 80.2B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.