As of 2025-01-18, the Intrinsic Value of Intuit Inc (INTU) is
280.15 USD. This Intuit valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 604.13 USD, the upside of Intuit Inc is
-53.60%.
The range of the Intrinsic Value is 192.55 - 526.47 USD
280.15 USD
Intrinsic Value
Intuit Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
192.55 - 526.47 |
280.15 |
-53.6% |
| DCF (Growth 10y) |
248.66 - 649.80 |
354.77 |
-41.3% |
| DCF (EBITDA 5y) |
450.90 - 605.30 |
556.22 |
-7.9% |
| DCF (EBITDA 10y) |
494.82 - 731.65 |
635.18 |
5.1% |
| Fair Value |
146.15 - 146.15 |
146.15 |
-75.81% |
| P/E |
555.39 - 683.59 |
608.95 |
0.8% |
| EV/EBITDA |
524.24 - 673.47 |
620.46 |
2.7% |
| EPV |
101.52 - 144.31 |
122.92 |
-79.7% |
| DDM - Stable |
92.85 - 328.41 |
210.63 |
-65.1% |
| DDM - Multi |
154.86 - 415.22 |
224.37 |
-62.9% |
Intuit Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
169,108.06 |
| Beta |
0.97 |
| Outstanding shares (mil) |
279.92 |
| Enterprise Value (mil) |
172,360.06 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.36% |
| Cost of Debt |
4.25% |
| WACC |
9.16% |