investorscraft@gmail.com

Intrinsic Value of Jack Henry & Associates, Inc. (JKHY)

Previous Close$175.19
Intrinsic Value
Upside potential
Previous Close
$175.19

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

Jack Henry & Associates, Inc. operates as a leading provider of technology solutions and payment processing services primarily for financial institutions, including banks and credit unions. The company’s core revenue model is driven by software licensing, subscription-based services, and transaction processing fees, which provide recurring revenue streams. Its product portfolio spans core banking platforms, digital banking solutions, fraud detection, and regulatory compliance tools, catering to the evolving needs of mid-sized and community financial institutions. Jack Henry differentiates itself through deep domain expertise, high customer retention, and a reputation for reliability in a highly regulated industry. The company competes with larger fintech players by focusing on personalized service and scalable, modular solutions tailored to regional banks and credit unions. Its market position is reinforced by long-term client relationships and a consultative approach to technology integration, ensuring steady demand even amid industry consolidation.

Revenue Profitability And Efficiency

In FY 2024, Jack Henry reported revenue of $2.22 billion, with net income of $381.8 million, reflecting a net margin of approximately 17.2%. Operating cash flow stood at $568 million, underscoring strong cash generation capabilities. Capital expenditures of $232 million indicate ongoing investments in technology infrastructure, though free cash flow remains robust. The company’s efficiency is further highlighted by its ability to maintain profitability while supporting growth initiatives.

Earnings Power And Capital Efficiency

Diluted EPS of $5.23 demonstrates Jack Henry’s earnings power, supported by a capital-light model emphasizing recurring revenue. The company’s operating cash flow conversion ratio (relative to net income) suggests effective working capital management. With modest debt levels and high cash flow generation, Jack Henry retains flexibility to reinvest in innovation or pursue strategic acquisitions without compromising financial stability.

Balance Sheet And Financial Health

Jack Henry maintains a conservative balance sheet, with $38.3 million in cash and equivalents and total debt of $209.6 million, resulting in a manageable leverage profile. The company’s liquidity position is further strengthened by consistent operating cash flows, providing ample coverage for debt obligations and dividend payments. Financial health appears solid, with no immediate solvency or liquidity concerns.

Growth Trends And Dividend Policy

Revenue growth trends align with industry digitization, driven by demand for cloud-based banking solutions. The company’s dividend per share of $2.14 reflects a commitment to shareholder returns, supported by stable cash flows. While growth is steady rather than explosive, Jack Henry’s focus on recurring revenue and upselling existing clients provides visibility into future performance.

Valuation And Market Expectations

The market likely values Jack Henry for its defensive qualities, including recurring revenue and low customer churn. Trading multiples may reflect expectations of mid-single-digit organic growth, with potential upside from cross-selling or margin expansion. The stock’s performance hinges on execution in digital transformation and competitive positioning against larger fintech rivals.

Strategic Advantages And Outlook

Jack Henry’s strategic advantages include deep client relationships, regulatory expertise, and a reputation for reliability. The outlook remains positive, with tailwinds from financial institutions’ tech modernization needs. Risks include competition from agile fintechs and potential margin pressure from increased R&D spending. However, the company’s niche focus and recurring revenue base provide resilience in uncertain economic conditions.

Sources

Company 10-K, investor disclosures

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