Previous Close | $1,547.02 |
Intrinsic Value | $115.85 |
Upside potential | -93% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
10-K filings, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |