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)
$579.30
Method range
$136.64 – $1,320.55
median $499.97
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 | $579.30 | +103.64% |
| Exit multiple | $1,320.55 | +364.21% |
| Analyst target | $420.63 | +47.86% |
| Graham number | $136.64 | -51.97% |
- Forward DCF$579.30
- Exit multiple$1,320.55
- Analyst target$420.63
- Graham number$136.64
Stock price
$284.47
FCF / share (TTM)
$18.97
3Y FCF CAGR
17.1%
Fair value @ hist. growth
$799.69
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 64.4% 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% |
|---|---|---|---|---|---|
| 7.7% | 0.2% | -0.4% | -1.1% | -1.9% | -2.7% |
| 8.7% | 2.2% | 1.7% | 1.1% | 0.5% | -0.2% |
| 9.7% | 4.1% | 3.6% | 3.1% | 2.6% | 2.0% |
| 10.7% | 5.8% | 5.4% | 5.0% | 4.5% | 4.0% |
| 11.7% | 7.5% | 7.1% | 6.7% | 6.3% | 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
$3.76B
Total debt − cash
Beta
1.00
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
- Buybacks3.92% TTM
- Dividend Profile1.69% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History3 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.