Intuit Inc (INTU) DCF Valuation: Is The Stock Undervalued?


As part of a new series, each week we typically conduct a DCF on one of the companies in our screens. This week we thought we’d take a look at one of the stocks that is not currently in our screens, Intuit Inc (INTU).
 ProfileIntuit is a provider of small-business accounting software (QuickBooks), personal tax solutions (TurboTax), and professional tax offerings (Lacerte). Founded in the mid-1980s, Intuit controls the majority of US market share for small-business accounting and do-it-yourself tax-filing software.
 Recent PerformanceOver the past twelve months the share price is up 27.41%.Source: Google FinanceInputs

  • Discount Rate: 9%
  • Terminal Growth Rate: 4%
  • WACC: 9%
  • Forecasted Free Cash Flows (FCFs)

    Year FCF (billions) PV(billions) 2025 6.01 5.51 2026 7.27 6.12 2027 8.8 6.80 2028 10.64 7.54 2029 12.87 8.36

    Terminal ValueTerminal Value = FCF * (1 + g) / (r – g) = 267.70 billionPresent Value of Terminal ValuePV of Terminal Value = Terminal Value / (1 + WACC)^5 = 173.98 billionPresent Value of Free Cash FlowsPresent Value of FCFs = ∑ (FCF / (1 + r)^n) = 34.33 billionEnterprise ValueEnterprise Value = Present Value of FCFs + Present Value of Terminal Value = 208.31 billionNet DebtNet Debt = Total Debt – Total Cash = 1.82 billionEquity ValueEquity Value = Enterprise Value – Net Debt = 206.49 billionPer-Share DCF ValuePer-Share DCF Value = Enterprise Value / Number of Shares Outstanding = $737.48
     Conclusion

    DCF Value Current Price Margin of Safety $737.48 $621.11 15.78%

    Based on the DCF valuation, the stock is undervalued. The DCF value of $737.48 share is higher than the current market price of $621.11. The Margin of Safety is 15.78%.More By This Author:Procter & Gamble Co (PG) DCF Valuation: Is The Stock Undervalued?
    Large-Cap Stocks In Trouble – Sunday, Oct. 27
    Lowe’s Companies Inc: Is It A Buy?

    Reviews

    • Total Score 0%
    User rating: 0.00% ( 0
    votes )



    Leave a Reply

    Your email address will not be published. Required fields are marked *