Valuation Intuit Inc. Wiener Boerse

Stocks

Real-time Estimate Tradegate 15:27:50 2026-09-28 EDT			5-day change	1st Jan Change
236.20 ^EUR	-2.66%		-9.12%	-57.62%

09-24	Microsoft President Brad Smith to lead communications department	RE
09-24	Meta's Charm gadget carries CEO Zuckerberg's big AI ambitions	RE

Data adjusted to current consolidation scope

Fiscal Period: July	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	128,675	143,307	180,965	219,010	86,457	73,701	-	-
Change	-	11.37%	26.28%	21.02%	-60.52%	-14.75%	-	-
Enterprise Value (EV) ¹	132,793	145,765	182,929	220,431	86,926	65,797	57,477	57,312
Change	-	9.77%	25.5%	20.5%	-60.57%	-24.31%	-12.65%	-0.29%
P/E	61.8x	60.8x	62.1x	57.4x	19.2x	13.6x	11.7x	10.5x
PBR	7.77x	8.33x	9.84x	11.1x	4.61x	3.3x	2.71x	2.24x
PEG	-	4.3x	2.6x	1.8x	0.9x	0.6x	0.7x	0.9x
Capitalization / Revenue	10.1x	9.97x	11.1x	11.6x	4.03x	3.15x	2.88x	2.66x
EV / Revenue	10.4x	10.1x	11.2x	11.7x	4.05x	2.81x	2.25x	2.07x
EV / EBITDA	28.3x	25.7x	27.9x	28.5x	9.53x	6.25x	4.96x	4.45x
EV / EBIT	29.5x	26.5x	28.6x	29.1x	9.73x	7.69x	5.97x	5.15x
EV / FCF	36.3x	30.5x	39.5x	36.2x	10.1x	7.45x	5.88x	6.04x
FCF Yield	2.76%	3.28%	2.53%	2.76%	9.91%	13.4%	17%	16.5%
Dividend per Share ²	2.72	3.12	3.6	4.16	4.8	5.467	6.064	6.841
Rate of return	0.6%	0.61%	0.56%	0.53%	1.52%	1.98%	2.2%	2.48%
EPS ²	7.38	8.42	10.43	13.67	16.46	20.3	23.6	26.25
Distribution rate	36.9%	37.1%	34.5%	30.4%	29.2%	26.9%	25.7%	26.1%
Net sales ¹	12,726	14,368	16,285	18,831	21,448	23,408	25,570	27,725
EBITDA ¹	4,691	5,663	6,561	7,744	9,122	10,520	11,584	12,887
EBIT ¹	4,504	5,503	6,402	7,572	8,935	8,556	9,624	11,126
Net income ¹	2,066	2,384	2,963	3,869	4,566	5,388	6,179	6,873
Net Debt ¹	4,118	2,458	1,964	1,421	469	-7,904	-16,224	-16,389
Reference price ²	456.17	511.70	647.35	785.13	316.07	275.79	275.79	275.79
Nbr of stocks (in thousands)	282,077	280,060	279,547	278,947	273,537	267,236	-	-
Announcement Date	8/23/22	8/24/23	8/22/24	8/21/25	8/25/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ROBINHOOD MARKETS, INC.	56.92x	19.55x	36.4x	-.--%	107B
INTUIT INC.	13.59x	2.81x	6.25x	1.98%	73.7B
ADYEN N.V.	22.69x	6.32x	12.15x	-.--%	31.49B
AFFIRM HOLDINGS, INC.	35.9x	3.82x	12.21x	-.--%	24.13B
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	35.87x	18.09x	29.67x	2.38%	22.88B
CIRCLE INTERNET GROUP, INC.	82.42x	6.68x	28.62x	-.--%	22.71B
FIDELITY NATIONAL INFORMATION SERVICES, INC.	5.32x	2.74x	6.52x	5.07%	18.26B
KASPI BANK	7.23x	-	-	8.74%	18.18B
FUTU HOLDINGS LIMITED	12.02x	-0.78x	-1.38x	-.--%	15.68B
Average	30.22x	7.40x	16.30x	2.02%	37.15B
Weighted average by Cap.	35.29x	10.12x	20.47x	1.35%