Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
530.39 USD911.41 USD1,226.99 USD
-56.89%
911.41 USDCurrent price is 56.9% below the base model value.
I
TechnologySoftware - ApplicationUnited States
INTU.US · Intuit Inc.
NMS · US · USD
Latest price392.88 USD
30D+11.78%
Vs. base value+45.5%
Research summary
INTU.US latest organized financial period shows revenue grew +15.63% YoY and net income grew +30.58% YoY. Current price is about 393 USD, while the model base case is about 270 USD; the current price sits +45.5% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue19B USD
Net income4B USD
Free cash flow6B USD
Operating cash flow6B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price392.88 USD
Base value270.00 USD
Vs. base+45.5%
Price date2026/04/28
195.64 USD270.00 USD328.88 USD
+45.51%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
244.92 USD393.65 USD511.40 USD
-0.2%
393.65 USDCurrent price is close to the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth4.8%
Current price implies roughly 4.8% annualized FCF growth.
4.8%Current price implies roughly 4.8% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
114.53 USD114.53 USD114.53 USD
+243%
114.53 USDCurrent price is 243% above the base model value.
Updated: 2026/04/29 07:22
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/07/30 | Annual | 19B USD | 4B USD | 6B USD | 13.67 |
| 2024/07/30 | Annual | 16B USD | 3B USD | 5B USD | 10.43 |
| 2023/07/30 | Annual | 14B USD | 2B USD | 5B USD | 8.42 |
| 2022/07/30 | Annual | 13B USD | 2B USD | 4B USD | 7.28 |
| 2021/07/30 | Annual | 10B USD | 2B USD | 3B USD | 7.56 |
Ad placement