Valuation Fair Isaac Corporation

Equities

Market Closed - Nyse Other stock markets 02:30:17 17/01/2026 am IST			5-day change	1st Jan Change
1,567.19 ^USD	-0.89%		-5.90%	-7.30%

16/01	Needham Adjusts Price Target on Fair Isaac to $1,975 From $1,950, Maintains Buy Rating	MT
16/01	Jefferies Adjusts Price Target on Fair Isaac to $2,200 From $2,100, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	11,296	10,404	21,589	47,652	35,922	37,245	-	-
Change	-	-7.89%	107.5%	120.72%	-24.62%	3.68%	-	-
Enterprise Value (EV) ¹	12,360	12,125	23,314	49,733	38,844	40,010	39,649	39,221
Change	-	-1.9%	92.29%	113.32%	-21.89%	3%	-0.9%	-1.08%
P/E ratio	29.7x	29.1x	51.3x	95x	56.4x	44.6x	34.9x	29.6x
PBR	-	-	-32x	-49.2x	-21.1x	-19.2x	-22.5x	-19.5x
PEG	-	5x	2.6x	4.6x	1.9x	1.4x	1.3x	1.6x
Capitalization / Revenue	8.58x	7.55x	14.3x	27.7x	18x	15.2x	13x	11.5x
EV / Revenue	9.39x	8.8x	15.4x	29x	19.5x	16.4x	13.9x	12.1x
EV / EBITDA	22.7x	20x	29.9x	55.4x	35.1x	26.8x	21.4x	18x
EV / EBIT	30.5x	22.4x	30.4x	56.3x	35.6x	27.8x	22.5x	18.7x
EV / FCF	-	-	50.2x	81.9x	52.5x	40.4x	30.6x	26x
FCF Yield	-	-	1.99%	1.22%	1.9%	2.48%	3.27%	3.85%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	13.4	14.18	16.93	20.45	26.54	35.16	44.86	52.92
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,317	1,377	1,514	1,718	1,991	2,443	2,862	3,246
EBITDA ¹	543.4	607.1	779.4	896.9	1,107	1,492	1,852	2,181
EBIT ¹	405.4	542.4	765.8	884	1,092	1,438	1,764	2,093
Net income ¹	392.1	373.5	429.4	512.8	651.9	852.5	1,081	1,294
Net Debt ¹	1,064	1,720	1,725	2,080	2,922	2,765	2,404	1,976
Reference price ²	397.93	412.01	868.53	1,943.52	1,496.53	1,567.19	1,567.19	1,567.19
Nbr of stocks (in thousands)	28,387	25,253	24,857	24,519	24,004	23,765	-	-
Announcement Date	10/11/21	09/11/22	08/11/23	06/11/24	05/11/25	-	-	-

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	44.58x	16.38x	26.81x	-.--%	3.72TCr
ORACLE CORPORATION	33.65x	9.87x	18.58x	0.98%	55TCr
SAP SE	33.67x	6.25x	20.1x	1.22%	27TCr
SERVICENOW, INC.	72.71x	9.41x	26.03x	-.--%	13TCr
STRATEGY INCORPORATED	31.46x	-	-	-	5.41TCr
CONSTELLATION SOFTWARE INC.	62.14x	3.89x	13.71x	0.2%	4.33TCr
TOAST, INC.	62.65x	2.92x	28.88x	-.--%	1.97TCr
TRIMBLE, INC.	42.2x	5.18x	17.97x	-	1.76TCr
HUBSPOT, INC.	550.68x	4.74x	21.03x	-.--%	1.63TCr
Average	103.75x	7.33x	21.64x	0.34%	12.69TCr
Weighted average by Cap.	47.53x	8.61x	20.17x	0.82%