Skip to content
StockMarketAgent
Direct answer
INTU trades against a final fair-value range of $369.17-$605.35, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $369, high $605, with mid-point at $486.
Stock analysis

INTU fair value $369–$605

By StockMarketAgent.AI team· supervised by
Analysiert: 2026-05-09Nächste Aktualisierung: 2026-08-09Methodology v2.5Review: automatedArchetype: Mature compounder
View archive
Kurs
$396.31
▲ +89.90 (+22.68%)
Fair Value
$486
$369–$605
Rating
Kaufen
confidence 88/100
Aufwärtspotenzial
+22.7%
upside to fair value
Sicherheitsmarge
$413.28
MoS level · 15%
Marktkapitalisierung
$110.3B
P/E fwd 15.0
Englische QuelleDE
Englische Quelle wird angezeigt, während wir übersetzen
Dieser Bericht wurde noch nicht übersetzt. Aktualisieren Sie in ein paar Minuten, sobald die Übersetzungswarteschlange aufgeholt hat.

§1 Zusammenfassung

  • Composite fair value $486 with high case $605.
  • Implied upside of 22.7% to fair value.
  • Moat 9/10 · confidence 88/100 · Mature compounder.
  • Trades below fair value with a meaningful cushion to the midpoint.
Fair value
$486
Margin of safety
+18.5%
Confidence
88/100
Moat
9/10

Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$396.31Price
Low $369.17
Mid $486.21
High $605.35

INTU trades against a final fair-value range of $369.17-$605.35, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • High switching costs in core
    High switching costs in core accounting software (QuickBooks) limiting SMB defection.
  • Strong network effects and cross-selling
    Strong network effects and cross-selling capabilities within the Intuit ecosystem.
  • Bull thesis
    Market implied expectations (9.1% growth) sit below internal valuation cross-checks (14%).

§2 Bärenszenario

A combined macro shock and IRS direct intervention. SMB bankruptcies spike, collapsing QuickBooks seat growth and Mailchimp cross-sells. Concurrently, IRS Direct File captures 20% of the simple return market. Operating margins compress to 25% as fixed R&D and elevated SBCStock-based compensationThe fair-value cost of equity awards (options, RSUs, performance shares) granted to employees. A real economic expense even though it is non-cash. (10.4% of revenueRevenueRevenue is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions.) deleverage.

Wie diese These scheitern kann

IRS Direct File Domination

· Low

Government filing service expands beyond simple returns, permanently impairing TurboTax volume and pricing power.

FV impact
-15%
Trigger
2-3 Years

SMB Ecosystem Collapse

· Medium

Prolonged recession triggers a wave of SMB insolvencies, driving double-digit churn in QuickBooks and Mailchimp.

FV impact
-20%
Trigger
1-2 Years

Mailchimp Integration Failure

· Low

Synergies between QuickBooks and Mailchimp fail to materialize, leading to substantial goodwill impairment ($13.9B total goodwill) and stunted ARPU.

FV impact
-10%
Trigger
2 Years
Frühwarnsignale zur Überwachung
KennzahlAktuellAuslöseschwelle
TurboTax unit volume growth turns consistently negative year-over-year.MonitorDeterioration versus the report thesis
QuickBooks Online subscriber churn exceeds historical mid-single-digit averages.MonitorDeterioration versus the report thesis
Stock-based compensation surpasses 12% of total revenue without offset.MonitorDeterioration versus the report thesis
Mailchimp average revenue per user (ARPU) stagnates or declines.MonitorDeterioration versus the report thesis
Operating margins fail to maintain the 28% floor modeled in the base case.MonitorDeterioration versus the report thesis

§3 Finanzielle Historie

Gewinn- und Verlustrechnung — letzte sechs Perioden
PositionT−0T−1T−2T−3CAGR
Periode2022-07-312023-07-312024-07-312025-07-31Trend
Umsatz$12.73B$14.37B$16.29B$18.83B+14.0%
Bruttogewinn$10.32B$11.23B$12.82B$14.98B+13.2%
Betriebsergebnis$2.56B$3.14B$3.85B$4.94B+24.5%
Nettogewinn$2.07B$2.38B$2.96B$3.87B+23.3%
EPS (verwässert)$7.28$8.42$10.43$13.67+23.4%
EBITDA$3.37B$4.04B$4.58B$5.89B+20.5%
F&E$2.35B$2.54B$2.75B$2.93B+7.7%
VVG$5.00B$5.06B$5.73B$6.64B+9.9%

Qualitäts-Scores

OCF / Nettogewinn
1.6×
>1 weist auf hohe Ergebnisqualität hin
Bilanzqualitätsschwelle
Fail
Sektoradjustierte Schwelle
ROIC
15.2%
Rendite auf eingesetztes Kapital
Abschnitt 3

Numbers analysis

Cashflow

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

Kapitalallokation

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

Einzelabonnenten — ab §411 weitere Abschnitte

Vollständige Analyse lesen — 11 weitere Abschnitte.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Vollständiger Bericht für jeden abgedeckten Ticker
24 Monate Rating-Archiv
Watchlist-Briefings + Rating-Änderungs-Warnungen
PDF + DOCX Export in jeder Sprache
Kostenlose Testversion starten
Jederzeit kündbar.
INCOME STATEMENT FAQ

INTU income statement questions

  1. Our financial-history view of INTU (INTU) covers revenue, gross profit, operating income, and net income across the past five fiscal years, with year-over-year growth and margin context for each line.

FAQ

INTU — frequently asked questions

  1. Based on our latest analysis, INTU looks meaningfully undervalued. The current price is $396 versus a composite fair-value midpoint of $486 (range $369–$605), which implies roughly 22.7% upside to the midpoint.

Related coverage

Names readers of INTU also follow

Same archetype: mature-compounder