DCF DETAIL is in Free Plan only for selected tickers below!

In general, to use DCF DETAIL feature to see all tickers, you need to be a paying customer, Try our Paid Plans,
email : [email protected] or use Help Section!!
Selected tickers used: ['INTU']


We have 6 report results for ticker: INTU - Intuit Inc., also organized by 3 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. DCF scenario play based on next 3 years

Image

2. DCF scenario play based on next 5 years

Image
Selected Group Tag Permalink: SUMMARY, Showing 6 report results for group: SUMMARY

1. Showing SUMMARY report for INTU [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 585.38 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
INTU revenue 16.29B 14.37B 12.73B 9.63B 7.68B 6.78B 6.03B 5.20B 4.69B 4.19B 4.51B 4.17B 4.15B 3.77B 3.40B
INTU owner_earnings 2.79B 3.17B 2.42B 2.44B 1.92B 1.85B 1.69B 1.17B 0.98B 1.19B 1.14B 1.04B 0.94B 0.75B 0.79B
INTU cashflow::operating 4.88B 5.05B 3.89B 3.25B 2.41B 2.32B 2.11B 1.60B 1.46B 1.59B 1.45B 1.37B 1.25B 1.01B 1.00B
INTU cashflow::fcf 4.69B 4.84B 3.73B 3.20B 2.35B 2.25B 2.07B 1.50B 1.04B 1.45B 1.34B 1.24B 1.11B 0.90B 0.92B
INTU cashflow::realfcf 2.75B 3.12B 2.42B 2.44B 1.92B 1.85B 1.69B 1.17B 0.76B 1.19B 1.14B 1.04B 0.94B 0.75B 0.79B
INTU netincome 2.96B 2.38B 2.07B 2.06B 1.83B 1.56B 1.33B 0.98B 0.98B 0.36B 0.91B 0.86B 0.79B 0.63B 0.57B
INTU operatingincome 3.63B 3.14B 2.57B 2.50B 2.18B 1.85B 1.56B 1.42B 1.24B 0.74B 1.31B 1.23B 1.18B 1.08B 0.90B
INTU marketcap 175.64B 173.64B 107.73B 178.36B 101.38B 65.90B 48.99B 38.49B 27.65B 23.67B 22.36B 19.09B 14669359.10B 13309136.39B 0.0
INTU ev 178.27B 177.03B 118.85B 178.38B 98.35B 64.37B 48.09B 38.57B 28.16B 23.53B 22.21B 18.75B 14669359.38B 13309136.35B 0.0
INTU shares 284.00 283.00 284.00 273.00 261.00 260.00 256.00 257.00 262.00 281.00 285.00 297.00 0.30B 0.31B 0.32B
INTU shares_calc 0.28B 0.28B 0.28B 0.28B 0.27B 0.26B 0.26B 0.26B 0.26B 0.26B 0.26B 0.28B 274193.63B 284383.26B 292720.22B
INTU capex -0.19B -0.21B -0.16B -0.05B -0.06B -0.08B -0.04B -0.10B -0.42B -0.14B -0.10B -0.13B -0.14B -0.11B -0.07B
INTU depreciation 0.16B 0.16B 0.19B 0.17B 0.19B 0.20B 0.23B 0.21B 0.20B 0.16B 0.14B 0.17B 0.17B 0.16B 0.15B
INTU evToOcf 36.50 35.08 30.56 54.89 40.74 27.70 22.77 24.12 19.29 14.81 15.36 13.73 0.01B 0.01B 0.0
INTU pocf 35.96 34.41 27.70 54.88 42.00 28.36 23.20 24.07 18.94 14.90 15.46 13.98 11773161.40 13138337.99 0.0
INTU pe 59.28 72.84 52.14 86.50 55.52 42.33 36.86 39.07 28.25 64.85 24.65 22.25 18521918.06 20992328.69 0.0

2. Vertical Data, ratio wrt to shares_calc for INTU [show/hide charts] Current Market Price: 585.38 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011
INTU revenue 58.18 51.33 45.30 34.02 28.02 26.06 23.21 20.25 18.29 15.88 17.07 15.16 0.0 0.0
INTU owner_earnings 9.95 11.34 8.63 8.63 7.01 7.10 6.52 4.56 3.83 4.51 4.31 3.79 0.0 0.0
INTU cashflow::operating 17.45 18.03 13.84 11.48 8.81 8.93 8.14 6.23 5.69 6.02 5.48 4.97 0.0 0.0
INTU cashflow::fcf 16.77 17.28 13.28 11.29 8.59 8.64 7.99 5.83 4.07 5.48 5.08 4.50 0.0 0.0
INTU cashflow::realfcf 9.84 11.16 8.63 8.63 7.01 7.10 6.52 4.56 2.97 4.51 4.31 3.79 0.0 0.0
INTU netincome 10.59 8.52 7.35 7.28 6.66 5.98 5.12 3.84 3.81 1.38 3.44 3.12 0.0 0.0
INTU operatingincome 12.97 11.22 9.15 8.83 7.94 7.12 6.01 5.53 4.84 2.80 4.98 4.48 0.0 0.0
INTU marketcap 627.46 620.28 383.47 629.87 369.94 253.17 188.77 149.99 107.74 89.66 84.70 69.40 53.50 46.80
INTU ev 636.88 632.40 423.05 629.95 358.88 247.27 185.29 150.34 109.72 89.14 84.14 68.15 53.50 46.80
INTU shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
INTU capex -0.68 -0.75 -0.56 -0.19 -0.22 -0.29 -0.15 -0.40 -1.62 -0.54 -0.39 -0.47 0.0 0.0
INTU depreciation 0.57 0.57 0.67 0.59 0.69 0.76 0.88 0.83 0.76 0.59 0.55 0.60 0.0 0.0
This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

3. Vertical Data, ratio wrt to revenue for INTU [show/hide charts] Current Market Price: 585.38 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
INTU revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
INTU owner_earnings 17.10% 22.09% 19.05% 25.37% 25.00% 27.23% 28.08% 22.54% 20.96% 28.39% 25.26% 24.98% 22.69% 19.78% 23.19%
INTU cashflow::operating 29.99% 35.12% 30.56% 33.74% 31.44% 34.26% 35.05% 30.77% 31.10% 37.91% 32.09% 32.75% 30.02% 26.86% 29.33%
INTU cashflow::fcf 28.82% 33.66% 29.33% 33.19% 30.67% 33.14% 34.42% 28.81% 22.24% 34.52% 29.78% 29.66% 26.76% 23.83% 27.15%
INTU cashflow::realfcf 16.91% 21.74% 19.05% 25.37% 25.00% 27.23% 28.08% 22.54% 16.25% 28.39% 25.26% 24.98% 22.69% 19.78% 23.19%
INTU netincome 18.19% 16.59% 16.23% 21.41% 23.78% 22.95% 22.06% 18.96% 20.86% 8.71% 20.13% 20.57% 19.08% 16.81% 16.87%
INTU operatingincome 22.29% 21.86% 20.20% 25.95% 28.34% 27.33% 25.89% 27.29% 26.46% 17.60% 29.16% 29.56% 28.35% 28.69% 26.56%
INTU marketcap 1078.52% 1208.51% 846.51% 1851.54% 1320.23% 971.43% 813.15% 740.68% 589.12% 564.66% 496.25% 457.76% 353393377.54% 352840307.19% 0.0
INTU ev 1094.71% 1232.12% 933.88% 1851.78% 1280.76% 948.80% 798.16% 742.39% 599.95% 561.42% 492.99% 449.54% 353393384.34% 352840306.32% 0.0
INTU shares_calc 1.72% 1.95% 2.21% 2.94% 3.57% 3.84% 4.31% 4.94% 5.47% 6.30% 5.86% 6.60% 6605483.69% 7539322.80% 8601828.52%
INTU capex -1.17% -1.46% -1.23% -0.55% -0.77% -1.12% -0.63% -1.96% -8.86% -3.39% -2.31% -3.09% -3.25% -3.02% -2.17%
INTU depreciation 0.98% 1.11% 1.47% 1.72% 2.46% 2.93% 3.78% 4.12% 4.15% 3.75% 3.20% 3.98% 4.12% 4.35% 4.35%
This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

4. CAGR report Showing SUMMARY report for INTU Current Market Price: 585.38 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_ENDING_2024 CAGR_5Y_ENDING_2024 CAGR_3Y_ENDING_2024
INTU revenue 16.27% 19.14% 19.13%
INTU owner_earnings 9.91% 8.56% 4.45%
INTU cashflow::operating 13.29% 16.01% 14.54%
INTU cashflow::fcf 13.97% 15.86% 13.65%
INTU cashflow::realfcf 9.77% 8.31% 4.05%
INTU netincome 26.20% 13.73% 12.84%
INTU operatingincome 19.36% 14.38% 13.24%
INTU marketcap 24.94% 21.66% -0.51%
INTU ev 25.23% 22.60% -0.02%
INTU shares 0.12% 1.78% 1.33%
INTU shares_calc 0.65% 1.46% -0.38%
INTU capex -3.24% -16.83% -34.77%
INTU depreciation 0.14% -4.39% -1.43%
INTU evToOcf 10.54% 5.67% -12.72%
INTU pocf 10.28% 4.86% -13.14%
INTU pe -0.99% 6.97% -11.83%

5. Rolling 5 yearly CAGR report Showing SUMMARY report for INTU Current Market Price: 585.38 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_5Y_2024 CAGR_5Y_2023 CAGR_5Y_2022 CAGR_5Y_2021 CAGR_5Y_2020 CAGR_5Y_2019 CAGR_5Y_2018 CAGR_5Y_2017 CAGR_5Y_2016 CAGR_5Y_2015
INTU netincome 13.73% 12.40% 15.97% 16.06% 37.99% 11.41% 9.15% 4.46% 9.08% -8.66%
INTU operatingincome 14.38% 15.02% 12.64% 15.02% 24.14% 7.13% 4.82% 3.80% 2.80% -3.98%
INTU marketcap 21.66% 28.80% 22.86% 45.18% 33.77% 24.13% 20.74% -92.35% -92.70% inf
INTU ev 22.60% 29.78% 25.24% 44.66% 33.11% 23.71% 20.73% -92.34% -92.67% inf
INTU shares 1.78% 2.03% 2.02% 0.83% -1.47% -1.82% -2.93% -93.87% -93.89% -93.84%
INTU shares_calc 1.46% 1.52% 1.83% 1.98% 0.75% -0.28% -1.16% -93.77% -93.82% -93.82%
INTU capex -16.83% -28.96% -8.26% 51.00% 19.20% 6.47% 27.69% 5.77% -22.81% -12.22%
INTU depreciation -4.39% -6.84% -2.66% -3.17% 3.78% 6.68% 6.55% 4.59% 3.52% 1.19%
INTU evToOcf 5.67% 9.03% 4.85% 23.26% 22.43% 12.52% 10.65% -92.72% -93.19% inf
INTU pocf 4.86% 8.20% 2.85% 23.71% 23.03% 12.90% 10.66% -92.72% -93.21% inf
INTU pe 6.97% 14.59% 5.94% 25.08% -3.06% 11.42% 10.62% -92.67% -93.30% inf

6. Rolling 9 yearly CAGR report Showing SUMMARY report for INTU Current Market Price: 585.38 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_2024 CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019
INTU shares 0.12% -0.08% -0.50% -78.65% -78.84% -78.92%
INTU shares_calc 0.65% 0.65% 0.23% -78.38% -78.54% -78.73%
INTU capex -3.24% -7.51% -2.16% 10.95% 7.59% -0.30%
INTU depreciation 0.14% 1.18% 1.33% -0.33% 1.59% 3.34%
INTU evToOcf 10.54% 9.61% 9.30% -74.44% -75.57% inf
INTU pocf 10.28% 9.30% 7.89% -74.44% -75.49% inf
INTU pe -0.99% 12.79% 9.92% -74.43% -76.00% inf


Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...