investorscraft@gmail.com

Intrinsic Value of Fair Isaac Corporation (FICO)

Previous Close$1,547.02
Intrinsic Value
Upside potential
Previous Close
$1,547.02

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

Fair Isaac Corporation (FICO) is a leading analytics software company specializing in credit scoring, decision management, and predictive analytics. The company operates primarily in the financial services sector, offering its flagship FICO Score, which is widely used by lenders to assess consumer credit risk. Beyond credit scoring, FICO provides advanced analytics platforms for fraud detection, customer engagement, and regulatory compliance, serving banks, insurers, and retailers globally. FICO’s proprietary algorithms and data-driven insights position it as a critical enabler of risk management and operational efficiency in the financial industry. The company’s revenue model is subscription-based, with recurring software licensing and services forming the bulk of its income. Its market dominance in credit scoring, coupled with high switching costs for customers, grants it a durable competitive advantage. FICO continues to expand its AI and machine learning capabilities, reinforcing its leadership in predictive analytics and decision automation.

Revenue Profitability And Efficiency

FICO reported revenue of $1.72 billion for FY 2024, with net income reaching $512.8 million, reflecting a robust net margin of approximately 30%. Diluted EPS stood at $20.45, underscoring strong profitability. Operating cash flow was $633 million, significantly exceeding capital expenditures of $8.9 million, indicating efficient cash generation. The company’s high-margin software and analytics services contribute to its superior financial performance.

Earnings Power And Capital Efficiency

FICO demonstrates substantial earnings power, driven by its high-margin, recurring revenue streams. The company’s capital efficiency is evident in its low capital expenditure requirements relative to operating cash flow, allowing for significant free cash flow generation. This supports reinvestment in innovation and potential shareholder returns, though the company currently does not pay dividends.

Balance Sheet And Financial Health

FICO’s balance sheet shows $150.7 million in cash and equivalents against total debt of $2.24 billion, indicating a leveraged but manageable position. The company’s strong cash flow generation provides ample coverage for debt obligations. Its financial health is further supported by a stable, high-margin business model, reducing liquidity risks.

Growth Trends And Dividend Policy

FICO has consistently grown revenue and earnings, benefiting from increasing demand for credit analytics and decision management tools. The company does not currently pay dividends, opting instead to reinvest cash flow into growth initiatives, including AI and machine learning advancements. This strategy aligns with its focus on long-term market leadership and technological innovation.

Valuation And Market Expectations

FICO’s valuation reflects its premium position in the analytics software market, with investors pricing in sustained growth and high profitability. The company’s P/E ratio and other metrics likely incorporate expectations for continued expansion in financial services analytics and adjacent markets. Market sentiment remains positive given FICO’s entrenched industry role and innovation pipeline.

Strategic Advantages And Outlook

FICO’s strategic advantages include its dominant credit scoring franchise, high customer retention, and proprietary analytics technology. The outlook remains favorable, with growth driven by digital transformation in financial services and expanding use cases for predictive analytics. Risks include regulatory scrutiny of credit scoring practices and competition from fintech disruptors, though FICO’s brand and technological edge mitigate these threats.

Sources

10-K filings, company investor relations

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