investorscraft@gmail.com

Intrinsic ValueFair Isaac Corporation (0TIQ.L)

Previous Close£1,477.90
Intrinsic Value
Upside potential
Previous Close
£1,477.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fair Isaac Corporation (FICO) is a global leader in predictive analytics and decision management software, serving industries ranging from financial services to healthcare. The company operates through two core segments: Scores and Software. The Scores segment provides FICO credit scores and analytics, which are integral to risk assessment and lending decisions worldwide. The Software segment offers modular solutions like the FICO Platform, enabling businesses to optimize fraud detection, customer engagement, and compliance. FICO’s proprietary algorithms and data-driven insights give it a defensible moat in credit scoring and enterprise decision automation. Its direct sales model and strong brand recognition reinforce its market leadership, particularly in North America and Europe. The company’s solutions are embedded in critical financial workflows, creating high switching costs and recurring revenue streams. FICO’s innovation in AI and machine learning further solidifies its competitive edge in an increasingly data-centric economy.

Revenue Profitability And Efficiency

FICO reported $1.72 billion in revenue for the period, with net income of $512.8 million, reflecting a robust net margin of approximately 30%. The company’s operating cash flow of $633 million underscores its ability to convert earnings into cash efficiently. Capital expenditures were minimal at $8.9 million, indicating a capital-light business model focused on scalable software solutions.

Earnings Power And Capital Efficiency

Diluted EPS stood at $20.45, demonstrating strong earnings power. The company’s high-margin software and scoring solutions drive consistent profitability, with minimal reinvestment needs. FICO’s capital efficiency is further evidenced by its ability to generate significant cash flow relative to its asset base, supporting further growth and shareholder returns.

Balance Sheet And Financial Health

FICO holds $150.7 million in cash and equivalents against total debt of $2.24 billion, reflecting a leveraged but manageable position. The absence of dividends suggests a focus on debt management or reinvestment. The company’s strong cash flow generation provides flexibility to service obligations while funding strategic initiatives.

Growth Trends And Dividend Policy

Revenue growth is likely driven by expanding adoption of FICO’s analytics and SaaS offerings. The company does not pay dividends, prioritizing reinvestment in innovation and potential M&A. Its zero-dividend policy aligns with a growth-oriented strategy common in high-margin software firms.

Valuation And Market Expectations

With a market cap of $41.8 billion, FICO trades at a premium valuation, reflecting its leadership in credit analytics and sticky enterprise software. A beta of 1.4 indicates higher volatility relative to the market, likely due to its growth-focused profile and sensitivity to financial sector trends.

Strategic Advantages And Outlook

FICO’s dominance in credit scoring and decision software provides durable competitive advantages. Its focus on AI and vertical-specific solutions positions it well for long-term growth, though regulatory scrutiny in scoring remains a risk. The outlook is positive, supported by increasing demand for data-driven decision tools across industries.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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