Fair value (multi-method)
Four independent methods triangulate what INTU is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$607.38
Method range
$136.64 – $1,324.33
median $533.10
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $607.38 | +104.67% |
| Exit multiple | $1,324.33 | +346.26% |
| Analyst target | $458.82 | +54.61% |
| Graham number | $136.64 | -53.96% |
- Forward DCF$607.38
- Exit multiple$1,324.33
- Analyst target$458.82
- Graham number$136.64
Stock price
$296.76
FCF / share (TTM)
$18.97
3Y FCF CAGR
17.1%
Fair value @ hist. growth
$839.42
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
3.1%
per year over your projection horizon
Margin of safety 64.6% vs hist-growth DCF
Historical 3Y CAGR
17.1%
Your model implies
3.1%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 17% annual growth.
Cumulative FCF covers the current price by year 8.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.4% | 0.2% | -0.5% | -1.2% | -2.1% | -3.0% |
| 8.4% | 2.3% | 1.7% | 1.1% | 0.4% | -0.4% |
| 9.4% | 4.2% | 3.7% | 3.1% | 2.6% | 1.9% |
| 10.4% | 5.9% | 5.5% | 5.0% | 4.5% | 4.0% |
| 11.4% | 7.6% | 7.3% | 6.8% | 6.4% | 5.9% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.03
Low vs growth
Net debt
$3.8B
Total debt − cash
Beta
0.96
Vs market benchmark
Frequently asked questions
Intuit (INTU) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation