investorscraft@gmail.com

Intrinsic ValueIntuit Inc. (0JCT.L)

Previous Close£501.20
Intrinsic Value
Upside potential
Previous Close
£501.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Intuit Inc. is a leading provider of financial management and compliance solutions, serving consumers, small businesses, self-employed professionals, and accounting firms primarily in the U.S. and Canada. The company operates through four key segments: Small Business & Self-Employed, Consumer, Credit Karma, and ProConnect. Its flagship products include QuickBooks for accounting and payroll, TurboTax for tax preparation, and Credit Karma for personal finance. Intuit dominates the small business accounting software market with QuickBooks, leveraging a subscription-based revenue model that ensures recurring income. The acquisition of Credit Karma has expanded its footprint in consumer finance, offering personalized loan and credit recommendations. Intuit’s ProConnect segment caters to tax professionals with specialized software, reinforcing its end-to-end financial ecosystem. The company’s multi-channel distribution strategy, combining digital platforms, retail, and call centers, enhances accessibility and customer reach. Intuit’s strong brand recognition, coupled with its focus on AI-driven innovation, positions it as a market leader in fintech and tax software, competing with players like H&R Block and Square.

Revenue Profitability And Efficiency

Intuit reported revenue of $16.29 billion for FY 2024, with net income of $2.96 billion, reflecting a robust 18.2% net margin. The company’s operating cash flow stood at $4.88 billion, underscoring strong cash generation capabilities. Capital expenditures were modest at $191 million, indicating efficient reinvestment relative to revenue. The diluted EPS of $10.43 highlights solid profitability per share, supported by a scalable business model.

Earnings Power And Capital Efficiency

Intuit’s earnings power is driven by high-margin subscription services, particularly QuickBooks and TurboTax, which benefit from recurring revenue streams. The company’s capital efficiency is evident in its ability to generate significant operating cash flow ($4.88 billion) while maintaining disciplined capex. Its return on invested capital (ROIC) is likely elevated, given the asset-light nature of its software business and strong free cash flow conversion.

Balance Sheet And Financial Health

Intuit maintains a solid balance sheet with $3.61 billion in cash and equivalents, providing liquidity for growth initiatives. Total debt of $6.57 billion is manageable given its cash flow generation and market capitalization of $186.7 billion. The company’s financial health is further supported by its investment-grade credit profile and ability to fund dividends and acquisitions without overleveraging.

Growth Trends And Dividend Policy

Intuit has demonstrated consistent growth, driven by organic expansion in its core segments and strategic acquisitions like Credit Karma. The company pays a dividend of $4.02 per share, reflecting a commitment to shareholder returns. However, its payout ratio remains moderate, allowing reinvestment in innovation and market expansion. Growth is expected to continue, fueled by digital transformation trends in small business and tax software.

Valuation And Market Expectations

With a market cap of $186.7 billion, Intuit trades at a premium valuation, reflecting its leadership in fintech and tax software. The beta of 1.24 suggests moderate volatility relative to the market. Investors likely price in sustained growth from subscription revenue and cross-selling opportunities across its ecosystem, though macroeconomic factors could impact discretionary spending on its products.

Strategic Advantages And Outlook

Intuit’s strategic advantages include its dominant market share in accounting and tax software, a sticky customer base, and AI-driven product enhancements. The integration of Credit Karma expands its addressable market into consumer finance. Long-term outlook remains positive, supported by secular trends toward digital financial tools, though competition and regulatory risks in fintech warrant monitoring.

Sources

Company filings, Bloomberg, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount