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 Intuit Inc. fair value $486–$605

INTU
By StockMarketAgent.AI team· supervised by
تحلیل شد: 2026-05-09به‌روزرسانی بعدی: 2026-08-09Methodology v2.4Archetype: Mature compounderNASDAQ · Information Technology
View archive
قیمت
$396.31
▲ +89.90 (+22.68%)
ارزش منصفانه
$486
$486–$605
رتبه‌بندی
خرید
confidence 88/100
پتانسیل رشد
+22.7%
upside to fair value
حاشیه ایمنی
$413.28
buy below · 15%
ارزش بازار
$110.3B
P/E fwd 15.0
منبع انگلیسیFA
منبع انگلیسی تا زمان ترجمه نمایش داده می‌شود
این گزارش هنوز ترجمه نشده است. پس از چند دقیقه، زمانی که صف ترجمه به‌روز شد، صفحه را تازه کنید.

§1 خلاصه اجرایی

  • 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 analysis only — not financial advice. Always do your own due diligence.

$396.31Price
FV $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 analyst consensus (14%).

§2 سناریوی نزولی

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 revenue) deleverage.

چگونگی شکست این تز

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
سیگنال‌های هشدار اولیه برای پایش
معیارفعلیآستانه فعال‌سازی
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 تاریخچه مالی

صورت سود و زیان — شش دوره اخیر
ردیفT−0T−1T−2T−3نرخ رشد سالانه مرکب
دوره2022-07-312023-07-312024-07-312025-07-31Trend
درآمد$12.73B$14.37B$16.29B$18.83B+14.0%
سود ناخالص$10.32B$11.23B$12.82B$14.98B+13.2%
سود عملیاتی$2.56B$3.14B$3.85B$4.94B+24.5%
سود خالص$2.07B$2.38B$2.96B$3.87B+23.3%
EPS (رقیق‌شده)$7.28$8.42$10.43$13.67+23.4%
EBITDA$3.37B$4.04B$4.58B$5.89B+20.5%
تحقیق و توسعه$2.35B$2.54B$2.75B$2.93B+7.7%
هزینه‌های عمومی و فروش$5.00B$5.06B$5.73B$6.64B+9.9%

امتیازات کیفیت

OCF / سود خالص
1.6×
>۱ نشان‌دهنده کیفیت بالای سود
دروازه کیفیت حسابداری
Fail
دروازه تعدیل‌شده بخشی
ROIC
15.2%
بازده سرمایه‌گذاری‌شده
بخش ۳

Numbers analysis

تخصیص سرمایه

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

مشترکان فردی — از §۴ به بعد11 بخش بیشتر

تحلیل کامل را بخوانید — 11 بخش بیشتر.

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

گزارش کامل برای هر نماد تحت پوشش
بایگانی ۲۴ ماه رتبه‌بندی
بریفینگ‌های فهرست مشاهده + هشدارهای تغییر رتبه
خروجی PDF + DOCX به هر زبان
شروع آزمایش رایگان
قابل لغو در هر زمان.
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
Same sector: Information Technology