As of 2024-12-13, the Intrinsic Value of Intuit Inc (INTU) is
264.67 USD. This Intuit valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 672.25 USD, the upside of Intuit Inc is
-60.60%.
The range of the Intrinsic Value is 185.06 - 474.60 USD
264.67 USD
Intrinsic Value
Intuit Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
185.06 - 474.60 |
264.67 |
-60.6% |
| DCF (Growth 10y) |
238.53 - 584.96 |
334.60 |
-50.2% |
| DCF (EBITDA 5y) |
474.65 - 630.70 |
572.64 |
-14.8% |
| DCF (EBITDA 10y) |
511.16 - 749.63 |
643.74 |
-4.2% |
| Fair Value |
145.95 - 145.95 |
145.95 |
-78.29% |
| P/E |
599.03 - 729.35 |
661.37 |
-1.6% |
| EV/EBITDA |
563.19 - 712.19 |
649.26 |
-3.4% |
| EPV |
98.46 - 138.56 |
118.51 |
-82.4% |
| DDM - Stable |
89.60 - 298.31 |
193.96 |
-71.1% |
| DDM - Multi |
149.00 - 375.95 |
212.32 |
-68.4% |
Intuit Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
188,424.95 |
| Beta |
1.14 |
| Outstanding shares (mil) |
280.29 |
| Enterprise Value (mil) |
191,676.95 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.64% |
| Cost of Debt |
4.25% |
| WACC |
9.44% |