Previous Close | $446.21 |
Intrinsic Value | $98.05 |
Upside potential | -78% |
Data is not available at this time.
FactSet Research Systems Inc. operates as a leading provider of integrated financial data, analytics, and technology solutions for investment professionals. The company serves asset managers, wealth advisors, investment banks, and corporations with its proprietary platforms, delivering real-time market data, portfolio analytics, risk assessment tools, and research workflows. FactSet’s subscription-based revenue model ensures recurring income, with a focus on high-value institutional clients who rely on its accuracy, speed, and integration capabilities. The firm competes in the financial data and analytics sector against giants like Bloomberg and Refinitiv, differentiating itself through user-friendly interfaces, customizable solutions, and deep domain expertise. Its market position is bolstered by sticky client relationships, low churn rates, and a reputation for reliability in fast-moving financial markets. FactSet’s ability to aggregate and normalize disparate data sources provides a competitive edge, particularly for mid-tier firms seeking cost-effective alternatives to premium-priced competitors.
FactSet reported $2.20 billion in revenue for FY 2024, with net income of $537.1 million, reflecting a robust net margin of approximately 24.4%. Diluted EPS stood at $13.91, demonstrating consistent profitability. Operating cash flow of $700.3 million underscores efficient operations, while capital expenditures of $85.7 million indicate disciplined reinvestment in technology and data infrastructure. The company’s scalable model supports high incremental margins.
FactSet’s earnings power is driven by high-margin subscription revenues, with operating cash flow conversion exceeding net income. The company maintains capital efficiency by minimizing physical assets, relying instead on intellectual property and software. Its asset-light model enables strong returns on invested capital, though debt levels of $1.57 billion suggest leveraged growth strategies. Shareholder returns are supported by steady buybacks and dividends.
FactSet’s balance sheet shows $423.0 million in cash and equivalents against $1.57 billion in total debt, indicating moderate leverage. The debt load is manageable given stable cash flows, with no near-term liquidity concerns. The firm’s financial health is solid, supported by recurring revenue and low operational volatility, though interest coverage metrics should be monitored given rising rates.
Organic growth has been steady, supported by cross-selling and price increases. The dividend per share of $3.96 reflects a payout ratio of ~28%, balancing shareholder returns with reinvestment needs. FactSet’s growth strategy emphasizes product innovation and acquisitions, such as its recent push into ESG analytics, aligning with industry demand for specialized data solutions.
FactSet trades at a premium valuation, reflecting its high-margin, predictable cash flows and niche market position. Investors likely price in mid-single-digit revenue growth and margin stability, with upside tied to expansion into adjacent data verticals. The stock’s multiple assumes sustained demand for financial analytics despite competition from larger rivals.
FactSet’s key advantages include its integrated platform, client stickiness, and agility in product development. The outlook remains positive, with growth opportunities in private markets and ESG data. Risks include competitive pressures and reliance on financial sector health, but the company’s focus on innovation and operational efficiency positions it well for long-term resilience.
FY 2024 company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |