investorscraft@gmail.com

Intrinsic Value of FactSet Research Systems Inc. (FDS)

Previous Close$446.21
Intrinsic Value
Upside potential
Previous Close
$446.21

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

FactSet Research Systems Inc. operates as a leading provider of integrated financial data, analytics, and technology solutions for investment professionals. The company serves asset managers, wealth advisors, investment banks, and corporations with its proprietary platforms, delivering real-time market data, portfolio analytics, risk assessment tools, and research workflows. FactSet’s subscription-based revenue model ensures recurring income, with a focus on high-value institutional clients who rely on its accuracy, speed, and integration capabilities. The firm competes in the financial data and analytics sector against giants like Bloomberg and Refinitiv, differentiating itself through user-friendly interfaces, customizable solutions, and deep domain expertise. Its market position is bolstered by sticky client relationships, low churn rates, and a reputation for reliability in fast-moving financial markets. FactSet’s ability to aggregate and normalize disparate data sources provides a competitive edge, particularly for mid-tier firms seeking cost-effective alternatives to premium-priced competitors.

Revenue Profitability And Efficiency

FactSet reported $2.20 billion in revenue for FY 2024, with net income of $537.1 million, reflecting a robust net margin of approximately 24.4%. Diluted EPS stood at $13.91, demonstrating consistent profitability. Operating cash flow of $700.3 million underscores efficient operations, while capital expenditures of $85.7 million indicate disciplined reinvestment in technology and data infrastructure. The company’s scalable model supports high incremental margins.

Earnings Power And Capital Efficiency

FactSet’s earnings power is driven by high-margin subscription revenues, with operating cash flow conversion exceeding net income. The company maintains capital efficiency by minimizing physical assets, relying instead on intellectual property and software. Its asset-light model enables strong returns on invested capital, though debt levels of $1.57 billion suggest leveraged growth strategies. Shareholder returns are supported by steady buybacks and dividends.

Balance Sheet And Financial Health

FactSet’s balance sheet shows $423.0 million in cash and equivalents against $1.57 billion in total debt, indicating moderate leverage. The debt load is manageable given stable cash flows, with no near-term liquidity concerns. The firm’s financial health is solid, supported by recurring revenue and low operational volatility, though interest coverage metrics should be monitored given rising rates.

Growth Trends And Dividend Policy

Organic growth has been steady, supported by cross-selling and price increases. The dividend per share of $3.96 reflects a payout ratio of ~28%, balancing shareholder returns with reinvestment needs. FactSet’s growth strategy emphasizes product innovation and acquisitions, such as its recent push into ESG analytics, aligning with industry demand for specialized data solutions.

Valuation And Market Expectations

FactSet trades at a premium valuation, reflecting its high-margin, predictable cash flows and niche market position. Investors likely price in mid-single-digit revenue growth and margin stability, with upside tied to expansion into adjacent data verticals. The stock’s multiple assumes sustained demand for financial analytics despite competition from larger rivals.

Strategic Advantages And Outlook

FactSet’s key advantages include its integrated platform, client stickiness, and agility in product development. The outlook remains positive, with growth opportunities in private markets and ESG data. Risks include competitive pressures and reliance on financial sector health, but the company’s focus on innovation and operational efficiency positions it well for long-term resilience.

Sources

FY 2024 company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount