investorscraft@gmail.com

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

Previous Close$168.95
Intrinsic Value
Upside potential
Previous Close
$168.95

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-06-30 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %6.9NaN
Revenue, $2078NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1597NaN
Operating income, $m481NaN
EBITDA, $m671NaN
Interest expense (income), $mNaN
Earnings before tax, $m475NaN
Tax expense, $m108NaN
Net income, $m367NaN

BALANCE SHEET

Cash and short-term investments, $m12NaN
Total assets, $m2774NaN
Adjusted assets (=assets-cash), $m2762NaN
Average production assets, $m1533NaN
Working capital, $m104NaN
Total debt, $m550NaN
Total liabilities, $m1165NaN
Total equity, $m1609NaN
Debt-to-equity ratio0.342NaN
Adjusted equity ratio0.678NaN

CASH FLOW

Net income, $m367NaN
Depreciation, amort., depletion, $m191NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m382NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-11NaN
Free cash flow, $m393NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m104
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount