As of 2025-05-29, the Intrinsic Value of Fair Isaac Corp (FICO) is 708.89 USD. This FICO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,619.94 USD, the upside of Fair Isaac Corp is -56.20%.
The range of the Intrinsic Value is 413.19 - 2,015.76 USD
Based on its market price of 1,619.94 USD and our intrinsic valuation, Fair Isaac Corp (FICO) is overvalued by 56.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 413.19 - 2,015.76 | 708.89 | -56.2% |
| DCF (Growth 10y) | 508.88 - 2,268.97 | 836.36 | -48.4% |
| DCF (EBITDA 5y) | 723.46 - 1,404.79 | 1,160.79 | -28.3% |
| DCF (EBITDA 10y) | 784.32 - 1,611.45 | 1,264.88 | -21.9% |
| Fair Value | 562.23 - 562.23 | 562.23 | -65.29% |
| P/E | 992.10 - 1,589.01 | 1,302.37 | -19.6% |
| EV/EBITDA | 662.32 - 1,385.48 | 1,139.84 | -29.6% |
| EPV | 126.76 - 231.22 | 178.99 | -89.0% |
| DDM - Stable | 245.52 - 1,339.88 | 792.70 | -51.1% |
| DDM - Multi | 325.41 - 1,412.15 | 532.51 | -67.1% |
| Market Cap (mil) | 39,429.34 |
| Beta | 1.12 |
| Outstanding shares (mil) | 24.34 |
| Enterprise Value (mil) | 41,810.88 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.18% |
| Cost of Debt | 4.97% |
| WACC | 7.96% |