FAIR ISAAC CORP (FICO)
Services-Business Services, NEC · Technology · $12.4B
Intrinsic Value (Consensus)
$779.44
Current Price
$530.80
Margin of Safety
+46.8%
46.8% Below Intrinsic Value
Value: $779
Price: $531
Valuation Model Estimates
Current Price: $530.80
DCF (Discounted Cash Flow)
$1549.84
Graham Number
Not applicable
—
Earnings Power Value
$257.67
Relative Value (P/E)
$530.80
Dividend Discount Model
Not applicable
—
Consensus Value
$779.44
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $26.54
- EPS (Forward)
- $31.85
- Book Value
- $-74.94
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 15.9%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance