Valuation Fair Isaac Corporation

Equities

Real-time Estimate Cboe BZX Other stock markets 07:40:01 16/07/2025 pm IST			5-day change	1st Jan Change
1,494.54 ^USD	-0.84%		-5.74%	-24.64%

11/07	Fair Isaac Insider Sold Shares Worth $5,967,995, According to a Recent SEC Filing	MT
11/07	Fair Isaac Insider Sold Shares Worth $3,917,060, According to a Recent SEC Filing	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	12,336	11,296	10,404	21,589	47,652	36,687	-	-
Change	-	-8.43%	-7.89%	107.5%	120.72%	-23.01%	-	-
Enterprise Value (EV) ¹	12,336	12,360	12,125	23,314	49,733	38,947	38,814	38,467
Change	-	0.19%	-1.9%	92.29%	113.32%	-21.69%	-0.34%	-0.89%
P/E ratio	53.8x	29.7x	29.1x	51.3x	95x	58.5x	47.4x	38x
PBR	-	-	-	-32x	-49.2x	-28.7x	-29.6x	-35.2x
PEG	-	0.4x	5x	2.6x	4.6x	2.2x	2x	1.5x
Capitalization / Revenue	9.53x	8.58x	7.55x	14.3x	27.7x	18.5x	16x	13.9x
EV / Revenue	9.53x	9.39x	8.8x	15.4x	29x	19.6x	16.9x	14.5x
EV / EBITDA	26.5x	22.7x	20x	29.9x	55.4x	35.4x	28.9x	23.2x
EV / EBIT	41.7x	30.5x	22.4x	30.4x	56.3x	35.8x	29.4x	23.7x
EV / FCF	36x	-	-	50.2x	81.9x	54.4x	41.6x	32.6x
FCF Yield	2.78%	-	-	1.99%	1.22%	1.84%	2.4%	3.07%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	7.9	13.4	14.18	16.93	20.45	25.77	31.81	39.62
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,295	1,317	1,377	1,514	1,718	1,982	2,293	2,649
EBITDA ¹	465	543.4	607.1	779.4	896.9	1,100	1,345	1,659
EBIT ¹	296	405.4	542.4	765.8	884	1,087	1,319	1,621
Net income ¹	236.4	392.1	373.5	429.4	512.8	636.1	778.5	970.7
Net Debt ¹	-	1,064	1,720	1,725	2,080	2,260	2,127	1,781
Reference price ²	425.38	397.93	412.01	868.53	1,943.52	1,507.15	1,507.15	1,507.15
Nbr of stocks (in thousands)	28,999	28,387	25,253	24,857	24,519	24,342	-	-
Announcement Date	10/11/20	10/11/21	09/11/22	08/11/23	06/11/24	-	-	-

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.($)
FAIR ISAAC CORPORATION	58.48x	19.65x	35.42x	-.--%	3.67TCr
ORACLE CORPORATION	48.2x	11.19x	21.48x	0.81%	66TCr
SAP SE	43.95x	7.98x	25.78x	0.92%	35TCr
SERVICENOW, INC.	110.29x	14.56x	41.54x	-.--%	20TCr
STRATEGY INCORPORATED	-27.32x	275.2x	3352.98x	-	12TCr
CONSTELLATION SOFTWARE INC.	84.75x	6.67x	24.36x	0.11%	7.59TCr
HUBSPOT, INC.	1138.81x	8.52x	38.92x	-.--%	2.79TCr
TOAST, INC.	99.68x	3.98x	42.3x	-.--%	2.56TCr
WISETECH GLOBAL LIMITED	113.28x	30.41x	59.95x	0.19%	2.44TCr
TRIMBLE, INC.	50.43x	5.8x	20.52x	-.--%	1.9TCr
Average	172.05x	38.39x	366.33x	0.23%	15.43TCr
Weighted average by Cap.	72.83x	32.07x	293.48x	0.61%