As of 2025-05-16, the Intrinsic Value of Intuit Inc (INTU) is 302.98 USD. This Intuit valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 661.31 USD, the upside of Intuit Inc is -54.20%.
The range of the Intrinsic Value is 204.05 - 599.80 USD
Based on its market price of 661.31 USD and our intrinsic valuation, Intuit Inc (INTU) is overvalued by 54.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 204.05 - 599.80 | 302.98 | -54.2% |
| DCF (Growth 10y) | 271.18 - 761.59 | 394.70 | -40.3% |
| DCF (EBITDA 5y) | 463.00 - 673.64 | 572.29 | -13.5% |
| DCF (EBITDA 10y) | 527.85 - 840.42 | 679.14 | 2.7% |
| Fair Value | 152.25 - 152.25 | 152.25 | -76.98% |
| P/E | 448.66 - 683.71 | 593.33 | -10.3% |
| EV/EBITDA | 533.86 - 737.32 | 648.49 | -1.9% |
| EPV | 102.44 - 147.79 | 125.11 | -81.1% |
| DDM - Stable | 100.39 - 378.52 | 239.46 | -63.8% |
| DDM - Multi | 167.45 - 477.47 | 246.39 | -62.7% |
| Market Cap (mil) | 184,875.83 |
| Beta | 0.71 |
| Outstanding shares (mil) | 279.56 |
| Enterprise Value (mil) | 188,700.83 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.08% |
| Cost of Debt | 4.25% |
| WACC | 8.90% |