FMP

FMP

Enter

INTU - Intuit Inc.

photo-url-https://images.financialmodelingprep.com/symbol/INTU.png

Intuit Inc.

INTU

NASDAQ

Intuit Inc. provides financial management and compliance products and services for consumers, small businesses, self-employed, and accounting professionals in the United States, Canada, and internationally. The company operates in four segments: Small Business & Self-Employed, Consumer, Credit Karma, and ProConnect. The Small Business & Self-Employed segment provides QuickBooks online services and desktop software solutions comprising QuickBooks Online Advanced, a cloud-based solution; QuickBooks Enterprise, a hosted solution; QuickBooks Self-Employed solution; QuickBooks Commerce, a solution for product-based businesses; QuickBooks Online Accountant and QuickBooks Accountant Desktop Plus solutions; and payroll solutions, such as online payroll processing, direct deposit of employee paychecks, payroll reports, electronic payment of federal and state payroll taxes, and electronic filing of federal and state payroll tax forms. This segment also offers payment-processing solutions, including credit and debit cards, Apple Pay, and ACH payment services; QuickBooks Cash business bank account; and financial supplies and financing for small businesses. The Consumer segment provides TurboTax income tax preparation products and services; and personal finance. The Credit Karma segment offers consumers with a personal finance platform that provides personalized recommendations of home, auto, and personal loans, as well as credit cards and insurance products. The ProConnect segment provides Lacerte, ProSeries, and ProFile desktop tax-preparation software products; and ProConnect Tax Online tax products, electronic tax filing service, and bank products and related services. It sells products and services through various sales and distribution channels, including multi-channel shop-and-buy experiences, websites and call centers, mobile application stores, and retail and other channels. The company was founded in 1983 and is headquartered in Mountain View, California.

637.49 USD

5.81 (0.911%)

Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

7.68B

9.63B

12.73B

14.37B

16.29B

19.7B

23.82B

28.81B

34.85B

42.15B

Revenue %

-

25.45

32.11

12.9

13.34

20.95

20.95

20.95

20.95

Operating Cash Flow

2.41B

3.25B

3.89B

5.05B

4.88B

6.34B

7.66B

9.27B

11.21B

13.56B

Operating Cash Flow %

31.44

33.74

30.56

35.12

29.99

32.17

32.17

32.17

32.17

Cap Ex

-137M

-125M

-229M

-260M

-250M

-324.05M

-391.93M

-474.04M

-573.35M

-693.47M

Cap Ex %

-1.78

-1.3

-1.8

-1.81

-1.54

-1.65

-1.65

-1.65

-1.65

Free Cash Flow

2.28B

3.13B

3.66B

4.79B

4.63B

6.01B

7.27B

8.8B

10.64B

12.87B

Weighted Average Cost Of Capital

Price

637.49

Beta

Diluted Shares Outstanding

284M

Costof Debt

3.92

Tax Rate

After Tax Cost Of Debt

3.27

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

6.57B

Total Equity

181.05B

Total Capital

187.61B

Debt Weighting

3.5

Equity Weighting

96.5

Wacc

9.54

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

7.68B

9.63B

12.73B

14.37B

16.29B

19.7B

23.82B

28.81B

34.85B

42.15B

Operating Cash Flow

2.41B

3.25B

3.89B

5.05B

4.88B

6.34B

7.66B

9.27B

11.21B

13.56B

Cap Ex

-137M

-125M

-229M

-260M

-250M

-324.05M

-391.93M

-474.04M

-573.35M

-693.47M

Free Cash Flow

2.28B

3.13B

3.66B

4.79B

4.63B

6.01B

7.27B

8.8B

10.64B

12.87B

Wacc

9.54

9.54

9.54

9.54

9.54

Pv Lfcf

5.49B

6.06B

6.69B

7.39B

8.16B

Sum Pv Lfcf

33.78B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

9.54

Free Cash Flow T1

13.38B

Terminal Value

241.41B

Present Terminal Value

153.05B

Intrinsic Value

Enterprise Value

186.84B

Net Debt

2.96B

Equity Value

183.88B

Diluted Shares Outstanding

284M

Equity Value Per Share

647.46

Projected DCF

647.46 0.015%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep