Intuit Inc. (INTU) DCF Valuation
Transparent DCF models put Intuit Inc. (INTU)'s fair value in a range of $275.84 – $457.58 — the low end is TGM's conservative base case (5% FCF growth, 10% discount), the high end the analyst consensus (FMP). Today's price of $293.78 sits within that range — roughly fairly valued on these assumptions.
Reverse DCF: at today's $293.78, the market is pricing in roughly +5.8%/yr free-cash-flow growth over the next decade (at a 10% required return) — versus its actual 5-year FCF CAGR of +21.9%. The price assumes a slowdown from its track record — a potential value signal if growth holds.
Current Price
$293.78
Fair-Value Range
$275.84 – $457.58
Market-Implied Growth
+5.8%/yr
vs +21.9% 5Y actual
INTU DCF Fair Value Calculator
Edit the assumptions to see how they change the estimated fair value. Illustrative model — not investment advice. Defaults to a conservative base case; the analyst (FMP) DCF, where available, is shown as a reference below.
Base inputs: FCF $4.8B · 0.27B shares · net debt $3.1B
Estimated Fair Value
$275.84
-6.1% vs $293.78
Sensitivity — fair value by discount rate × terminal growth
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $293.78; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 8.0% | $346 | $364 | $385 | $411 | $443 |
| 9.0% | $295 | $308 | $322 | $339 | $359 |
| 10.0% | $257 | $266 | $276 | $287 | $301 |
| 11.0% | $227 | $233 | $241 | $249 | $258 |
| 12.0% | $202 | $207 | $213 | $219 | $225 |