investorscraft@gmail.com

Intrinsic ValueIntuit Inc. (ITU.DE)

Previous Close422.90
Intrinsic Value
Upside potential
Previous Close
422.90

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, and accounting professionals globally. The company operates through four key segments: Small Business & Self-Employed, Consumer, Credit Karma, and ProConnect. Its flagship products include QuickBooks for financial management, TurboTax for tax preparation, and Credit Karma for personal finance. Intuit dominates the small business accounting software market with its cloud-based QuickBooks platform, which integrates payroll, payment processing, and banking services. The company’s acquisition of Credit Karma further strengthens its position in the consumer finance ecosystem, offering personalized loan and insurance recommendations. Intuit’s ProConnect segment caters to tax professionals with advanced software solutions, reinforcing its end-to-end financial services portfolio. The company’s multi-channel distribution strategy, combining digital platforms, retail, and call centers, ensures broad market penetration. Intuit’s focus on AI-driven automation and data analytics enhances user experience and operational efficiency, solidifying its competitive edge in the fintech and tax software sectors.

Revenue Profitability And Efficiency

Intuit reported revenue of €16.29 billion for FY 2024, with net income reaching €2.96 billion, reflecting a robust margin of approximately 18.2%. The company generated €4.88 billion in operating cash flow, underscoring strong operational efficiency. Capital expenditures were modest at €191 million, indicating a capital-light business model. Diluted EPS stood at €10.43, demonstrating consistent profitability and shareholder value creation.

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 convert 30% of revenue into operating cash flow. Credit Karma’s contribution to cross-selling and upselling further enhances monetization opportunities, leveraging Intuit’s extensive customer base.

Balance Sheet And Financial Health

Intuit maintains a solid balance sheet with €3.61 billion in cash and equivalents, providing liquidity for strategic investments. Total debt stands at €6.57 billion, reflecting prudent leverage for growth initiatives like acquisitions. The company’s strong cash flow generation supports debt servicing and reinvestment in innovation, ensuring long-term financial stability.

Growth Trends And Dividend Policy

Intuit has demonstrated consistent growth, driven by digital transformation and expansion into consumer finance. The company pays a dividend of €3.81 per share, appealing to income-focused investors. Its focus on AI and automation positions it well for sustained growth, with recurring revenue models reducing cyclical risks.

Valuation And Market Expectations

With a market cap of €178.08 billion and a beta of 1.24, Intuit is priced for growth, reflecting investor confidence in its market leadership. The valuation multiples align with its premium positioning in the fintech and tax software sectors, where it commands strong pricing power and customer loyalty.

Strategic Advantages And Outlook

Intuit’s strategic advantages include its dominant market share, brand recognition, and integrated ecosystem of financial products. The company is well-positioned to capitalize on trends like AI-driven automation and digital finance. Its outlook remains positive, supported by innovation, scalability, and a loyal customer base, though regulatory scrutiny in fintech could pose risks.

Sources

Company filings, investor presentations, Bloomberg

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