/
DCF Valuation
Base-case fair value
$1027.22
Intrinsic $1369.63 · 25% MOS
Current price: $267.00
Base-case summary
Our base-case DCF for Intuit Inc. (INTU) projects 10 years of free cash flow growth at 19.4% for years 1–5 and 9.7% for years 6–10, anchored to 19.4% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $7.8B in trailing free cash flow, this produces an intrinsic value of $1369.63 per share. A 25% safety margin gives a fair value of $1027.22, suggesting the stock is currently 285% undervalued against the $267.00 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$7.8B
Cash & equivalents
$6.8B
Total debt
$6.9B
Shares outstanding
276M