INTUUS marketSoftware· Services-Prepackaged Software
FAIR VALUE (BLENDED)
$458.30
CURRENT PRICE
$293.82
Computed today from SEC 10-K data
Still below fair value — you own a discount; the discipline says hold.
Sell guidance from the valuation — not financial advice. The call is yours.
Graham number is shown but not counted in the estimate — asset-light business — book value understates its worth.
Plain-language read on what each number means — and which to trust for this company.
$460.67
FCF base $5.2B · growth 10% · real 17.6%, capped · WACC 9.5% · terminal 2.5%
$455.92
$130.34
Shown for context — not counted in the blended fair value (asset-light business — book value understates its worth).
Net-net value (NCAV): -$11.10 · Tangible book: $1.51
N/A — non-positive owner earnings
Shown for context — not counted in the blended fair value (growing company — a no-growth EPV understates it).
Filing dates from SEC EDGAR. Earnings & ex-dividend dates from Yahoo Finance (best-effort).
How much would this pay you in dividends?
≈ 3 shares of INTU
$11.01 per year in dividends (1.25%)
Based on the trailing-12-month dividend ($3.67/share), at the INTU price. Dividends aren't guaranteed and can be cut.
Figures from SEC Form 10-K filings (EDGAR). Industry cost-of-capital and multiples from Damodaran / NYU Stern. Computed Jul 21, 2026.