investorscraft@gmail.com

Intrinsic ValueIntuit Inc. (INTU)

Previous Close$648.85
Intrinsic Value
Upside potential
Previous Close
$648.85

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 solutions, primarily serving small businesses, self-employed individuals, and consumers. The company operates in the financial technology sector, with flagship products including QuickBooks, TurboTax, and Mint. Its revenue model is subscription-based, supplemented by transaction fees and advertising, ensuring recurring income streams. Intuit dominates the tax preparation and accounting software markets, leveraging AI-driven tools like Intuit Assist to enhance user experience and retention. The company’s ecosystem integrates seamlessly across platforms, creating high switching costs and fostering customer loyalty. Intuit’s strategic acquisitions, such as Mailchimp, expand its reach into marketing automation, further solidifying its position as a comprehensive financial services provider. Competitive advantages include brand recognition, data network effects, and continuous innovation, positioning Intuit as a market leader with significant barriers to entry for rivals.

Revenue Profitability And Efficiency

Intuit reported $16.29 billion in revenue for FY 2024, with net income of $2.96 billion, reflecting an 18.2% net margin. Diluted EPS stood at $10.43, demonstrating strong profitability. Operating cash flow was robust at $4.88 billion, supported by high-margin software subscriptions. Capital expenditures were modest at $191 million, indicating efficient reinvestment relative to cash generation. The company’s scalable platform allows for margin expansion as revenue grows.

Earnings Power And Capital Efficiency

Intuit’s earnings power is underscored by its high return on invested capital (ROIC), driven by low incremental costs for digital products. The company generates significant free cash flow, enabling strategic acquisitions and shareholder returns. Its capital-light model ensures high asset turnover, with recurring revenue streams providing stability. Intuit’s focus on automation and AI enhances operational efficiency, further boosting margins over time.

Balance Sheet And Financial Health

Intuit maintains a solid balance sheet with $3.61 billion in cash and equivalents, offset by $6.57 billion in total debt. The debt level is manageable given strong cash flows and low interest coverage risk. Shareholders’ equity remains healthy, supporting future growth initiatives. The company’s financial flexibility allows for continued investment in innovation and potential M&A activity.

Growth Trends And Dividend Policy

Intuit has consistently grown revenue through organic expansion and acquisitions, with a focus on small business and self-employed segments. The company pays a dividend of $3.69 per share, reflecting a balanced approach to capital allocation. Growth initiatives, including AI integration and international expansion, are expected to drive future top-line increases. Intuit’s dividend policy complements its share repurchase program, returning capital to shareholders.

Valuation And Market Expectations

Intuit trades at a premium valuation, reflecting its market leadership and growth prospects. Investors anticipate sustained double-digit revenue growth, driven by subscription adoption and cross-selling opportunities. The company’s P/E ratio aligns with high-quality software peers, supported by predictable cash flows and a durable competitive moat. Market expectations are underpinned by Intuit’s ability to monetize its ecosystem effectively.

Strategic Advantages And Outlook

Intuit’s strategic advantages include its dominant market position, strong brand, and innovative product suite. The outlook remains positive, with AI and automation expected to enhance customer engagement and operational efficiency. Risks include regulatory scrutiny in tax services and competition from fintech disruptors. However, Intuit’s scale and integrated platform position it well for long-term growth in the evolving financial technology landscape.

Sources

10-K filing, 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