TechnologySoftware - ApplicationUnited States

INTU.US · Intuit Inc.

NMS · US · USD

Latest price395.95美元

30D-9.73%

Vs. base value+46.6%

Research summary

INTU.US latest organized financial period shows revenue up 15.63% year over year and net income up 30.58% year over year. Current price is about 395.95美元, while the model base case is about 270.00美元; the price is 46.6% from the base case. This summary is intended for public-information research and model review.

Key financial trend

Unit: 美元

80 records

Revenue188.3亿美元

Net income38.69亿美元

Free cash flow61.23亿美元

Operating cash flow62.07亿美元

Price trend

Price date: 2026/04/23 · Updated: 2026/04/25 07:52

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price395.95美元

Base value270.00美元

Vs. base+46.6%

Price date2026/04/23

195.64美元270.00美元328.88美元

+46.65%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

530.39美元911.41美元1,226.99美元

-56.56%

911.41美元Current price is 56.6% below the base model value.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: 911.41美元
Current price: 395.95美元
Estimated shares: 283,028,530
Discount rate: 9.5%
Bear value: 530.39美元
Base value: 911.41美元
Bull value: 1,226.99美元
基准 FCF/股：21.63
基准增长：16.0%
WACC：9.5%
永续增长：3.0%

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

244.92美元393.65美元511.40美元

+0.58%

393.65美元Current price is close to the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 393.65美元
Current price: 395.95美元
Estimated shares: 283,028,530
Discount rate: 9.5%
Bear value: 244.92美元
Base value: 393.65美元
Bull value: 511.40美元
近 3 年净利润均值近似所有者收益
基准增长：14.0%
WACC：9.5%

Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

---

4.9%当前价格隐含未来 FCF 年化增长约 4.9%。

FormulaSolve growth where DCF value/share = current priceInputs used

Result: 4.9%
Current price: 395.95美元
Estimated shares: 283,028,530
Discount rate: 9.5%
基准 FCF/股：21.63
WACC：9.5%
永续增长：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

114.53美元114.53美元114.53美元

+246%

114.53美元Current price is 245.7% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 114.53美元
Current price: 395.95美元
Estimated shares: 283,028,530
Discount rate: 9.5%
Base value: 114.53美元
近 3 年营业利润均值
有效税率按 21% 估算
WACC：9.5%

Updated: 2026/04/25 07:52

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 80

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/07/30	Annual	188.3亿美元	38.69亿美元	61.23亿美元	13.67
2024/07/30	Annual	162.9亿美元	29.63亿美元	46.93亿美元	10.43
2023/07/30	Annual	143.7亿美元	23.84亿美元	48.36亿美元	8.42
2022/07/30	Annual	127.3亿美元	20.66亿美元	37.32亿美元	7.28
2021/07/30	Annual	96.33亿美元	20.62亿美元	31.97亿美元	7.56

Related stocks

View all

ASML.USASML Holding N.V.US

INTC.USIntel CorporationUS

LRCX.USLam Research CorporationUS

ROP.USRoper Technologies, Inc.US

TXN.USTexas Instruments IncorporatedUS

Ad placement