Offshore
Video
Reactions Videos
Tyrese itโ€™s one of those days God is doing it /// reaction meme https://t.co/WU0UL6TZq9
tweet
Offshore
Video
naiive
Bears won't shake me out https://t.co/sYEJwC6rov
tweet
Julian Goldie SEO
Manus AI FULL 3 Hour Course https://t.co/g0btTRpBtZ
tweet
Offshore
Photo
Dimitry Nakhla | Babylon Capitalยฎ
A quality valuation analysis on $INTU ๐Ÿง˜๐Ÿฝโ€โ™‚๏ธ

โ€ขNTM P/E Ratio: 28.78x
โ€ข10-Year Mean: 33.53x

โ€ขNTM FCF Yield: 3.72%
โ€ข10-Year Mean: 3.67%

As you can see, $INTU appears to be trading somewhere below fair value & near fair value

Going forward, investors can receive ~16% MORE in earnings per share & about the same in FCF per share ๐Ÿง ***

Before we get into valuation, letโ€™s take a look at why $INTU is a good business

BALANCE SHEETโœ…
โ€ขCash & Short-Term Inv: $4.55B
โ€ขLong-Term Debt: $5.97B

$INTU has a strong balance sheet, an A- S&P Credit Rating & 25x FFO Interest Coverage

RETURN ON CAPITALโœ…
โ€ข2020: 25.2%
โ€ข2021: 19.7%
โ€ข2022: 10.7%
โ€ข2023: 13.1%
โ€ข2024: 15.4%
โ€ข2025: 18.8%

RETURN ON EQUITYโœ…
โ€ข2020: 41.2%
โ€ข2021: 27.5%
โ€ข2022: 15.7%
โ€ข2023: 14.1%
โ€ข2024: 16.6%
โ€ข2025: 20.3%

$INTU has strong return metrics, highlighting the financial efficiency of the business

REVENUESโœ…
โ€ข2015: $4.19B
โ€ข2025: $18.83B
โ€ขCAGR: 16.21%

FREE CASH FLOWโœ…
โ€ข2015: $1.45B
โ€ข2025: $6.08B
โ€ขCAGR: 15.41%

NORMALIZED EPSโœ…
โ€ข2015: $2.59
โ€ข2025: $20.15
โ€ขCAGR: 22.77%

PAID DIVIDENDSโœ…
โ€ข2015: $1.00
โ€ข2025: $4.16
โ€ขCAGR: 15.32%

SHARE BUYBACKS๐Ÿ†—
โ€ข2015 Shares Outstanding: 286M
โ€ขLTM Shares Outstanding: 283M

MARGINSโœ…
โ€ขLTM Gross Margins: 80.4%
โ€ขLTM Operating Margins: 26.2%
โ€ขLTM Net Income Margins: 20.5%

***NOW TO VALUATION ๐Ÿง 

As stated above, investors can expect to receive ~16% MORE in EPS & about the same in FCF per share

Using Benjamin Grahamโ€™s 2G rule of thumb, $INTU has to grow earnings at a 14.39% CAGR over the next several years to justify its valuation

Today, analysts anticipate 2026 - 2028 EPS growth over the next few years to be just about the (14.39%) required growth rate:

2026E: $23.18 (15.0% YoY) *FY Jul
2027E: $26.43 (14.0% YoY)
2028E: $30.35 (14.8% YoY)

$INTU has a great track record of meeting analyst estimates ~2 years out, but letโ€™s assume $INTU ends 2028 with $30.35 in EPS & see its CAGR potential assuming different multiples:

32x P/E: $971.20๐Ÿ’ต โ€ฆ ~14.4% CAGR

31x P/E: $940.85๐Ÿ’ต โ€ฆ ~13.2% CAGR

30x P/E: $910.50๐Ÿ’ต โ€ฆ ~11.9% CAGR

29x P/E: $880.15๐Ÿ’ต โ€ฆ ~10.6% CAGR

28x P/E: $849.80๐Ÿ’ต โ€ฆ ~9.3% CAGR

While itโ€™s certainly reasonable for $INTU to trade for 32x, I wouldnโ€™t want to rely on that assumption as it doesnโ€™t leave us with a substantial margin of safety

Yet, given its quality, moat, predictability, & growth rate, I am comfortable relying on 28x - 30x multiple, making $INTU a good consideration today at $667๐Ÿ’ต

I consider $INTU a strong purchase with a substantial margin of safety closer to $610๐Ÿ’ต, or ~26.35x NTM earnings (~8.5% below todays price)

Given todayโ€™s estimates, at $610๐Ÿ’ต I can reasonably expect ~11% CAGR while assuming an attractive & fairly conservative 27x multiple
___

๐ƒ๐ˆ๐’๐‚๐‹๐Ž๐’๐”๐‘๐„โ€ผ๏ธ: ๐“๐ก๐ข๐ฌ ๐ข๐ฌ ๐๐Ž๐“ ๐ˆ๐ง๐ฏ๐ž๐ฌ๐ญ๐ฆ๐ž๐ง๐ญ ๐€๐๐ฏ๐ข๐œ๐ž. ๐๐š๐›๐ฒ๐ฅ๐จ๐ง ๐‚๐š๐ฉ๐ข๐ญ๐š๐ฅยฎ ๐š๐ง๐ ๐ข๐ญ๐ฌ ๐ซ๐ž๐ฉ๐ซ๐ž๐ฌ๐ž๐ง๐ญ๐š๐ญ๐ข๐ฏ๐ž๐ฌ ๐ฆ๐š๐ฒ ๐ก๐š๐ฏ๐ž ๐ฉ๐จ๐ฌ๐ข๐ญ๐ข๐จ๐ง๐ฌ ๐ข๐ง ๐ญ๐ก๐ž ๐ฌ๐ž๐œ๐ฎ๐ซ๐ข๐ญ๐ข๐ž๐ฌ ๐๐ข๐ฌ๐œ๐ฎ๐ฌ๐ฌ๐ž๐ ๐ข๐ง ๐ญ๐ก๐ข๐ฌ โป‘[...]
Offshore
Dimitry Nakhla | Babylon Capitalยฎ A quality valuation analysis on $INTU ๐Ÿง˜๐Ÿฝโ€โ™‚๏ธ โ€ขNTM P/E Ratio: 28.78x โ€ข10-Year Mean: 33.53x โ€ขNTM FCF Yield: 3.72% โ€ข10-Year Mean: 3.67% As you can see, $INTU appears to be trading somewhere below fair value & near fair valueโ€ฆ
3;๐ฐ๐ž๐ž๐ญ.

๐“๐ก๐ž ๐ข๐ง๐Ÿ๐จ๐ซ๐ฆ๐š๐ญ๐ข๐จ๐ง ๐œ๐จ๐ง๐ญ๐š๐ข๐ง๐ž๐ ๐ข๐ง ๐ญ๐ก๐ข๐ฌ ๐ญ๐ฐ๐ž๐ž๐ญ ๐ข๐ฌ ๐ข๐ง๐ญ๐ž๐ง๐๐ž๐ ๐Ÿ๐จ๐ซ ๐ข๐ง๐Ÿ๐จ๐ซ๐ฆ๐š๐ญ๐ข๐จ๐ง๐š๐ฅ ๐ฉ๐ฎ๐ซ๐ฉ๐จ๐ฌ๐ž๐ฌ ๐จ๐ง๐ฅ๐ฒ ๐š๐ง๐ ๐ฌ๐ก๐จ๐ฎ๐ฅ๐ ๐ง๐จ๐ญ ๐›๐ž ๐œ๐จ๐ง๐ฌ๐ญ๐ซ๐ฎ๐ž๐ ๐š๐ฌ ๐ข๐ง๐ฏ๐ž๐ฌ๐ญ๐ฆ๐ž๐ง๐ญ ๐š๐๐ฏ๐ข๐œ๐ž ๐ญ๐จ ๐ฆ๐ž๐ž๐ญ ๐ญ๐ก๐ž ๐ฌ๐ฉ๐ž๐œ๐ข๐Ÿ๐ข๐œ ๐ง๐ž๐ž๐๐ฌ ๐จ๐Ÿ ๐š๐ง๐ฒ ๐ข๐ง๐๐ข๐ฏ๐ข๐๐ฎ๐š๐ฅ ๐จ๐ซ ๐ฌ๐ข๐ญ๐ฎ๐š๐ญ๐ข๐จ๐ง. ๐๐š๐ฌ๐ญ ๐ฉ๐ž๐ซ๐Ÿ๐จ๐ซ๐ฆ๐š๐ง๐œ๐ž ๐ข๐ฌ ๐ง๐จ ๐ ๐ฎ๐š๐ซ๐š๐ง๐ญ๐ž๐ž ๐จ๐Ÿ ๐Ÿ๐ฎ๐ญ๐ฎ๐ซ๐ž ๐ซ๐ž๐ฌ๐ฎ๐ฅ๐ญ๐ฌ.

๐ˆ๐ง๐Ÿ๐จ๐ซ๐ฆ๐š๐ญ๐ข๐จ๐ง ๐œ๐จ๐ง๐ญ๐š๐ข๐ง๐ž๐ ๐ข๐ง ๐ญ๐ก๐ข๐ฌ ๐ญ๐ฐ๐ž๐ž๐ญ ๐ก๐š๐ฌ ๐›๐ž๐ž๐ง ๐จ๐›๐ญ๐š๐ข๐ง๐ž๐ ๐Ÿ๐ซ๐จ๐ฆ ๐ฌ๐จ๐ฎ๐ซ๐œ๐ž๐ฌ ๐›๐ž๐ฅ๐ข๐ž๐ฏ๐ž๐ ๐ญ๐จ ๐›๐ž ๐ซ๐ž๐ฅ๐ข๐š๐›๐ฅ๐ž, ๐›๐ฎ๐ญ ๐ข๐ฌ ๐ง๐จ๐ญ ๐ ๐ฎ๐š๐ซ๐š๐ง๐ญ๐ž๐ž๐ ๐š๐ฌ ๐ญ๐จ ๐œ๐จ๐ฆ๐ฉ๐ฅ๐ž๐ญ๐ž๐ง๐ž๐ฌ๐ฌ ๐จ๐ซ ๐š๐œ๐œ๐ฎ๐ซ๐š๐œ๐ฒ.
tweet
Offshore
Photo
ToffCap
Out with TMM #68, our weekly overview of actionable event-driven and special sits ๐Ÿ”ฅ๐Ÿ”ฅ

This week:

- SOTP unlocks with catalysts
- an Amer Sports 2.0?
- transformational deals not yet recognized in the price
- a low p/e company growing rapidly with a ton of cash on the b/s and an upcoming spin of a sub which makes it all more fascinating
- potentially juicy tender offers
- some very speculative pico-caps where a lot is going on
- ... and much more.

As always @ToffCap. Enjoy!
tweet
Offshore
Video
Reactions Videos
Tyrese Gibson emotional crying video happy sad tears TD Jakes /// reaction meme https://t.co/JyJDf6d5kH
tweet
Offshore
Photo
Gainify
Post-Labor Day earnings week is lighter, but still packed with must-watch names ๐Ÿ‘€

Key highlights:
๐Ÿ“Œ Tue: $NIO
๐Ÿ“Œ Wed: $CRM $FIG
๐Ÿ“Œ Thu: $AVGO $LULU $DOCU $CPRT

Fewer reports, but super interesting data ahead. Whatโ€™s your focus this week? https://t.co/W9lRH3LWX6
tweet