As of 2024-07-27, the Intrinsic Value of Fair Isaac Corp (FICO) is
400.97 USD. This FICO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1,605.94 USD, the upside of Fair Isaac Corp is
%.
The range of the Intrinsic Value is 273.99 - 701.05 USD
400.97 USD
Intrinsic Value
FICO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
273.99 - 701.05 |
400.97 |
-75.0% |
| DCF (Growth 10y) |
354.33 - 838.77 |
499.71 |
-68.9% |
| DCF (EBITDA 5y) |
650.11 - 1,708.06 |
1,225.42 |
-23.7% |
| DCF (EBITDA 10y) |
687.52 - 1,855.33 |
1,279.38 |
-20.3% |
| Fair Value |
486.69 - 486.69 |
486.69 |
-69.69% |
| P/E |
351.20 - 879.95 |
633.38 |
-60.6% |
| EV/EBITDA |
629.93 - 1,651.05 |
1,366.98 |
-14.9% |
| EPV |
82.84 - 136.58 |
109.71 |
-93.2% |
| DDM - Stable |
155.37 - 464.35 |
309.86 |
-80.7% |
| DDM - Multi |
217.86 - 514.83 |
307.16 |
-80.9% |
FICO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
39,682.78 |
| Beta |
1.53 |
| Outstanding shares (mil) |
24.71 |
| Enterprise Value (mil) |
41,590.76 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.27% |
| Cost of Debt |
4.98% |
| WACC |
10.00% |