FICO Fair Isaac Corporation
Technology
Price
$1,027.41
Intrinsic value
$214.56
Buy price
$171.65
Discount
-378.8%
DCF walkthrough
Near-term growth (g1)13.07%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $1,001,549,000.00
- Total debt
- $5,598,009,856.00
- Cash & STI
- $248,444,000.00
- Shares out.
- 22,703,000
Overvalued
Intrinsic value$214.62
Buy price (with MOS)$171.70
Current price$1,027.41
Discount to intrinsic value-378.7%
7-step quality scorecard
ROE quality
UNKNOWN- Average ROE
- 0.0%
- Current ROE
- 0.0%
- Minimum ROE
- 0.0%
Debt quality
LEVERAGED- Debt / Equity
- —
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.23x
Technical chart
Confluence: DOWNTREND (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(revenueCAGR,cfCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 54.8%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.