INTU
Intuit Inc.
Information Technology / Application Software / Mountain View, CA
AnalystScope signal
Buy
Scheduled quote
$294
Base fair value
$473
Bear / base / bull
$400 / $473 / $521
Upside / downside
+61.1 upside
Confidence
Medium
Research updated Apr 10, 2026
Daily scheduled refresh as of Jul 21, 2026, 6:05 AM UTC. Fresh through Jul 22, 2026, 6:05 AM UTC.
Informational research only. Not personalized investment advice.
Model vs published view
Current model signal differs from the latest published analyst rating.
Live current-price moves may be widening the gap versus the latest published view.
Investment summary
Current view and thesis
Intuit still looks like a high-quality software compounder, but the current setup is better framed as Hold than as a wide-gap valuation opportunity.
Fair value $473 vs. current $294 (+61.1 upside). Current base fair value is $473 versus $294, implying +61.1 upside.
Key drivers
Recurring workflow revenue and strong customer retention still anchor the long-run valuation case.
High operating leverage and cash conversion keep the model base durable even when growth moderates.
The current valuation is more reasonable than prior peaks, but still not wide enough to overstate upside.
Key risks
Consumer or small-business pressure could soften growth more than the current base case assumes.
AI product investment or go-to-market changes could narrow near-term margin expansion.
Tax-season timing can still distort reported optics and market sentiment.
What would change the view
A wider discount to fair value would make the software-compounder case more attractive.
More visible durable growth outside the tax-season core would strengthen conviction.
If margin leverage weakens while the multiple stays elevated, the Hold stance would be harder to defend.
Valuation
Price, range, and method support
Base case $473 / +61.1 upside / medium confidence
Price vs fair value
+61.0%
Model-implied return
Scheduled quote
$294
Fair value
$473
Valuation method stack
Weighted fair value $473
Published method weights
DCF (Base)
$482 | 45%
NTM P/E Multiple
$470 | 35%
EV/EBITDA Cross-check
$460 | 20%
| Case / method | Value | Weight / support |
|---|---|---|
| DCF (Base) | $482 | 45% |
| NTM P/E Multiple | $470 | 35% |
| EV/EBITDA Cross-check | $460 | 20% |
| Bear case | $400 | Supportive |
| Base case | $473 | Supportive |
| Bull case | $521 | Mixed |
Fundamental analysis
Reported evidence and normalized model base
Normalized annual basis: FY2025
Normalized figures are AnalystScope's annual valuation model base.
| Normalized metric | Latest value | Growth / margin context |
|---|---|---|
| Revenue | $20.1B | +6.9% YoY |
| Operating income | $5.7B | 28.4% margin |
| Net income | $4.3B | EPS proxy $15.38 |
| Free cash flow | $6.0B | 29.9% margin |
| EBITDA | $6.1B | 30.3% margin |
| Net cash / (debt) | -$200.0M | -1.0% of revenue |
| Metric | Reported | AnalystScope normalized | Basis note |
|---|---|---|---|
| Revenue (TTM) | $18.8B | $20.1B | Model revenue smooths tax-season timing and avoids overreacting to any one period of assisted-filing or Credit Karma mix noise. |
| Operating Margin | 26.1% | 28.4% | Margin input keeps the base on durable software economics rather than quarter-specific marketing or seasonal cost timing. |
| FCF (TTM) | $6.1B | $6.0B | FCF input adjusts for working-capital timing and keeps the conversion base conservative despite very strong software cash generation. |
| Net Cash / (Debt) | ($1.5B) | ($200.0M) | Balance-sheet treatment remains cautious even though Intuit is operating near a net-neutral position. |
Fundamental snapshot
FY2025
Normalized annual model base
Revenue
+6.9% YoY
$20.1B
Op. margin
+1.2% pts
28.4%
FCF margin
+0.6% pts
29.9%
Revenue + margin trend
Annual normalized model-base history.
Revenue
Operating margin
AnalystScope annual model-base statements in USD across FY2023 | FY2024 | FY2025.
Income statement
| Line item | FY2023 | FY2024 | FY2025 |
|---|---|---|---|
| Revenue | $16.3B | $18.8B | $20.1B |
| Gross Profit | $13.2B | $15.3B | $16.4B |
| Operating Income | $4.2B | $5.1B | $5.7B |
| EBITDA | $4.5B | $5.5B | $6.1B |
| Net Income | $3.3B | $3.9B | $4.3B |
Balance sheet
| Line item | FY2023 | FY2024 | FY2025 |
|---|---|---|---|
| Cash & Investments | $5.0B | $5.5B | $5.8B |
| Total Debt | $6.2B | $6.3B | $6.0B |
| Net Cash / (Debt) | ($1.2B) | ($800.0M) | ($200.0M) |
| Total Assets | $37.0B | $39.0B | $41.0B |
| Total Liabilities | $21.5B | $22.0B | $22.5B |
| Shareholders' Equity | $15.5B | $17.0B | $18.5B |
Cash flow
| Line item | FY2023 | FY2024 | FY2025 |
|---|---|---|---|
| Operating Cash Flow | $5.1B | $6.0B | $6.5B |
| Depreciation & Amortization | $300.0M | $400.0M | $400.0M |
| Capital Expenditures | ($400.0M) | ($500.0M) | ($500.0M) |
| Free Cash Flow | $4.7B | $5.5B | $6.0B |
Model assumptions
Base-case inputs and sensitivity
Published AnalystScope assumptions; private edits do not change this base case.
Revenue CAGR (5Y)
10.0%
+/- 1.0% => +/-$11/sh
Why this level: This is AnalystScope's base-case growth assumption, not a guarantee. It sits below the latest FY model-base revenue pace (2025.0%), so the model does not extend current strength too far into the outer years. Current company context: High operating leverage and cash conversion keep the model base durable even when growth moderates.
Terminal Growth
3.0%
+/- 0.5% => +/-$8/sh
Why this level: This is AnalystScope's mature long-run growth assumption, not a perpetual hypergrowth claim. At 3.0%, it sits well below the 10.0% five-year revenue CAGR, so the model steps down from the explicit forecast period to a steadier long-run pace. For Intuit Inc., that means a durable franchise can keep compounding after year five without assuming today's faster growth profile lasts indefinitely.
WACC
8.7%
+/- 0.5% => -$10/sh
Why this level: This is AnalystScope's base-case cost-of-capital judgment, not a precise CAPM output. It reflects the current rates backdrop, equity risk premium, and the company's balance-sheet posture. Balance sheet remains close to net-neutral after conservative treatment
Operating Margin (Year 5)
29.0%
+/- 100 bps => +/-$7/sh
Why this level: This is AnalystScope's base-case margin view, not a promise of straight-line expansion. It keeps year-five margins close to today's model-base operating margin (28.4%), which implies the current margin structure is broadly durable. Margin input keeps the base on durable software economics rather than quarter-specific marketing or seasonal cost timing.
Sensitivity drivers
Revenue CAGR (5Y)
10.0%
+/- 1.0% => +/-$11/sh
Terminal Growth
3.0%
+/- 0.5% => +/-$8/sh
WACC
8.7%
+/- 0.5% => -$10/sh
Operating Margin (Year 5)
29.0%
+/- 100 bps => +/-$7/sh
Confidence
Medium
Method outputs are tightly grouped at +4.7% dispersion.
Why the model view could be wrong
Consumer or small-business pressure could soften growth more than the current base case assumes.
AI product investment or go-to-market changes could narrow near-term margin expansion.
Tax-season timing can still distort reported optics and market sentiment.
Private analysis
Test your own assumptions in Scenario Builder
Private scenarios remain separate from AnalystScope's published base case.
Private workspace
Scenario Builder
Private scenario sandbox
This is a private modelling layer, not the public AnalystScope base case or printable snapshot. It keeps the public base case as the anchor, applies bounded changes to the four core valuation inputs, and updates your scenario fair-value estimate immediately.
Saved scenarios currently stay local to this browser for INTU. Base-case rationale remains in the public assumptions section above. Your scenario output reprices the published valuation methods from projected operating anchors when those anchors are available, while keeping market-multiple and capital-structure assumptions anchored to the AnalystScope framework.
Editable assumptions
Adjust your scenario inputs within the displayed plausible range for this company. The workbench stays anchored to the public AnalystScope base case.
This is a bounded scenario tool, not a free-form spreadsheet. Values outside the displayed range snap back to the nearest allowed value when you leave the field.
Matches the published AnalystScope base case.
Revenue CAGR (5Y)
Public AnalystScope base case: 10.0% | +/- 1.0% => +/-$11/sh
Allowed range: 4.0% to 16.0%
Terminal Growth
Public AnalystScope base case: 3.0% | +/- 0.5% => +/-$8/sh
Allowed range: 1.5% to 4.5%
WACC
Public AnalystScope base case: 8.7% | +/- 0.5% => -$10/sh
Allowed range: 6.7% to 10.7%
Operating Margin (Year 5)
Public AnalystScope base case: 29.0% | +/- 100 bps => +/-$7/sh
Allowed range: 21.0% to 37.0%
Saved private scenarios
Save up to 5 named scenarios for INTU. These are your scenarios: they never overwrite the public AnalystScope base case and remain clearly separate from public research.
Checking private workspace session...
Private scenario note
Keep a short thesis, main risk, or why this case differs from the published base case.
0 / 280
Notes stay local to this browser unless you sign in to the private workspace, and they never appear as published AnalystScope research.
No private scenarios saved yet. Make a change to the published base case, then save a named scenario here.
Published base case
Fair value
$473
Upside / Downside
+61.1 upside
Model signal
Buy
Published base-case output
Scenario output reprices the published DCF and multiple methods from projected year-5 revenue, margin, free cash flow, EBITDA, and EPS anchors. Market multiples and capital structure stay anchored to the published base framework.
Fair value
$473
$0/sh vs published base case
Upside / Downside
+61.1 upside
+0.0 pts vs published base case
Model signal
Buy
Unchanged versus the published base case.
Method movement inside the scenario
This breakdown shows what moved inside the published valuation framework when you edit the scenario. The published AnalystScope base case stays anchored, and any method without a clean projected anchor remains pinned to that framework.
Method rows below reflect the current edited scenario state, not just the saved scenario snapshots.
Influence tags are directional rather than exact attribution. They estimate which edited input is moving each method most by reverting one assumption at a time while the other edited inputs stay in place.
| Method | Published base | Edited scenario | Delta | How it moved / main drivers |
|---|---|---|---|---|
DCF (Base) DCF-style | 45% weight | $482 | $482 | $0/sh | Base-aligned This method is supported by the model-native bridge and currently stays aligned with the published base case. Edited inputs are largely offsetting each other, so this row stays close to the published base case. |
NTM P/E Multiple P/E-style | 35% weight | $470 | $470 | $0/sh | Base-aligned This method is supported by the model-native bridge and currently stays aligned with the published base case. Edited inputs are largely offsetting each other, so this row stays close to the published base case. |
EV/EBITDA Cross-check EV-based multiple | 20% weight | $460 | $460 | $0/sh | Base-aligned This method is supported by the model-native bridge and currently stays aligned with the published base case. Edited inputs are largely offsetting each other, so this row stays close to the published base case. |
Weighted fair value Published framework result | Published framework result | $473 | $473 | +$0/sh | Moved Combines the repriced method outputs using the published AnalystScope weights. No single edited assumption is dominating this move in a material way. |
Published base case vs private scenarios
Compare the published AnalystScope base case against your saved private scenarios in one view. Saved scenarios remain local to this browser, and the table below reflects saved snapshots rather than any unsaved edits currently sitting in the editor.
Fair-value comparisons use the same workbench recalculation path as the editor above.
Published base case stays pinned as the anchor row.
| Scenario | Revenue CAGR (5Y) | Terminal Growth | WACC | Op. Margin (Y5) | Fair Value | Upside / Downside | Model Signal | Delta vs Base | Action |
|---|---|---|---|---|---|---|---|---|---|
AnalystScope base case PublishedOfficial AnalystScope anchor row. | 10.0% | 3.0% | 8.7% | 29.0% | $473 | +61.1 upside | Buy | Published anchor |
Supporting research
Quality, normalization, and monitoring evidence
Annual model base: FY2023 | FY2024 | FY2025
Thesis scorecard
Growth
StrongCore workflow products still support a healthy recurring-growth base.
Profitability
StrongMargins and cash conversion remain very strong for the category.
Balance sheet
ModerateNear-net-neutral positioning is fine, though not an outright balance-sheet edge.
Valuation
ModerateThe current multiple is not cheap enough to call the setup a wide-gap Buy.
Execution / Resilience
StrongWorkflow entrenchment and seasonality familiarity support resilience.
Current source status
Quote: Daily scheduled refresh as of Jul 21, 2026, 6:05 AM UTC. Fresh through Jul 22, 2026, 6:05 AM UTC.
Reported fundamentals: Fundamentals refreshed 21 Jul 2026, 01:32 UTC. Fresh through 21 Jul 2026, 13:32 UTC.
Latest filing: 4 filed Jul 6, 2026 | Reporting period Jul 1, 2026. Filing refreshed Jul 21, 2026, 1:32 AM UTC. Fresh through Jul 21, 2026, 1:32 PM UTC.
Annual model-base income-statement, cash-flow, and balance-sheet metrics, plus cross-statement quality relationships with compact prior-FY direction cues, derived from the curated statement backbone.
Basis: FY2023 | FY2024 | FY2025. Live reported fundamentals remain available in the reconciliation section.
Operating and cash-flow trends
Revenue growth (1Y)
+6.9%
Gross margin
81.6%
Operating margin
28.4%
Operating margin change vs prior FY
+1.2 pts
EBITDA margin
30.3%
EBITDA margin change vs prior FY
+1.1 pts
Operating income growth (1Y)
+11.8%
Net margin
21.4%
FCF margin
29.9%
FCF margin change vs prior FY
+0.6 pts
FCF growth (1Y)
+9.1%
Balance sheet quality
Cash & investments
$5.8B
Total debt
$6.0B
Net cash / (debt)
Net debt $200.0M
Net cash / (debt) as % of revenue
Net debt 1.0% of revenue
Liabilities / assets
vs FY2024 (-1.5 pts)
54.9%
Cross-statement quality
Gross-to-operating spread
53.2 pts
Operating cash flow / net income
vs FY2024 (-0.0x)
1.5x
Operating cash flow / EBITDA
vs FY2024 (-0.0x)
1.1x
Free cash flow / net income
vs FY2024 (-0.0x)
1.4x
CapEx as % of revenue
vs FY2024 (-0.2 pts)
2.5%
CapEx as % of operating cash flow
vs FY2024 (-0.6 pts)
7.7%
CapEx / D&A
vs FY2024 (+0.0x)
1.3x
Cash & investments / total debt
vs FY2024 (+0.1x)
1.0x
Shareholders' equity as % of revenue
92.0%
Asset turnover
vs FY2024 (+0.0x)
0.5x
Compact model-base diagnostics for analyst triage, highlighting where the durable valuation base is diverging most clearly from the latest reported picture.
Revenue momentum
Weakening+6.9% latest 1Y growth
vs +15.3% prior 1Y
Operating margin trend
Improving28.4% latest margin
+123 bps vs prior FY
FCF margin trend
Stable29.9% latest FCF margin
+60 bps vs prior FY
Balance-sheet posture
StrengtheningNet debt 1.0% of revenue
vs Net debt 4.3% of revenue prior FY
How to read this
Reported = the latest company-reported figure. Model base = AnalystScope's comparable operating base used for valuation and thesis work. It may include standardization, conservative balance-sheet treatment, working-capital cleanup, and through-cycle adjustments when current reported numbers do not look durable.
This is an analyst model base, not a claim of perfect adjusted truth. Larger gaps can reflect deliberate cyclical or base-case adjustments, not just light accounting cleanup.
Why the model base differs
For Intuit, the model base is intended to capture durable software and financial-workflow economics rather than seasonal tax timing or one-off mix distortion.
Rows are sorted by largest comparable adjustment first.
| Metric | Model base | Live reported | Variance vs reported | Adjustment size | Why lower / higher? |
|---|---|---|---|---|---|
Revenue (TTM) | $20.1B FY2025 model base | $18.8B Live reported TTM | +$1.3B / +7% | Close to reported | Model base is higher than live reported because the thesis does not assume the latest reported softness is the durable revenue run-rate. It smooths tax-season timing and avoids overreacting to any one period of assisted-filing or Credit Karma mix noise. |
Net Cash / (Debt) | ($200.0M) FY2025 model base | ($1.5B) Live reported balance sheet | +$1.3B / +7% of revenue | Moderate adjustment | Model base is less conservative than the live reported balance-sheet figure because the latest reported balance does not appear fully representative. It remains cautious even though Intuit is operating near a net-neutral position. |
Operating Margin | 28.4% FY2025 model base | 26.1% Live reported margin | +2.3 pts | Moderate adjustment | Model base is higher than live reported because the model does not assume the latest reported margin pressure is the durable earnings base. It keeps the base on durable software economics rather than quarter-specific marketing or seasonal cost timing. |
FCF (TTM) | $6.0B FY2025 model base | $6.1B Live reported TTM | -$100.0M / -2% | Close to reported | Model base is lower than live reported because cash generation is being smoothed for timing effects rather than taken at face value. It adjusts for working-capital timing and keeps the conversion base conservative despite very strong software cash generation. |
Near-term catalysts
Tax-season retention, product attach, and small-business demand remain the key near-term signals.
AI workflow monetization could matter if it starts supporting more durable net expansion.
Any clearer margin leverage through the seasonality profile would improve the valuation read-through.
What we are watching
Whether growth is broadening across the workflow suite rather than leaning too heavily on seasonal dynamics.
How much current cash conversion is structural versus timing-related.
Whether AI product investment is adding to durable value or simply raising the cost base.
| Date | Event | Published rating | Note |
|---|---|---|---|
| Apr 10, 2026 | New | Hold | Started coverage with a Hold view on durable workflow economics and a still-contained spread to fair value. |