INTU
Intuit Inc
Price:  
661.18 
USD
Volume:  
777,534.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Intuit Intrinsic Value

%
Upside

As of 2024-05-20, the Intrinsic Value of Intuit Inc (INTU) is 231.93 USD. This Intuit valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 661.18 USD, the upside of Intuit Inc is %.

The range of the Intrinsic Value is 156.10 - 451.02 USD

661.18 USD
Stock Price
231.93 USD
Intrinsic Value
Intrinsic Value Details

Intuit Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 156.10 - 451.02 231.93 -64.9%
DCF (Growth 10y) 200.48 - 549.30 290.95 -56.0%
DCF (EBITDA 5y) 514.68 - 675.00 572.57 -13.4%
DCF (EBITDA 10y) 529.50 - 783.36 626.39 -5.3%
Fair Value 124.55 - 124.55 124.55 -81.16%
P/E 558.51 - 660.89 639.56 -3.3%
EV/EBITDA 577.80 - 760.78 664.57 0.5%
EPV 75.78 - 114.04 94.91 -85.6%
DDM - Stable 84.08 - 306.00 195.04 -70.5%
DDM - Multi 128.27 - 355.27 187.59 -71.6%

Intuit Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 185,117.17
Beta 1.56
Outstanding shares (mil) 279.98
Enterprise Value (mil) 189,593.17
Market risk premium 4.60%
Cost of Equity 9.57%
Cost of Debt 4.31%
WACC 9.38%