Dimitry Nakhla | Babylon Capital®
RT @DimitryNakhla: A quality valuation analysis on $FICO 🧘🏽‍♂️

•NTM P/E Ratio: 43.42x
•3-Year Mean: 48.82x

•NTM FCF Yield: 2.33%
•3-Year Mean: 2.32%

As you can see, $FICO appears to be trading near fair value

Going forward, investors can receive ~8% MORE in earnings per share & about the same in FCF per share 🧠***

Before we get into valuation, let’s take a look at why $FICO is a great business

BALANCE SHEET🆗
•Cash & Short-Term Inv: $189.05M
•Long-Term Debt: $2.38B

$FICO has a strategically managed balance sheet, a BB+ S&P Credit Rating, & 6x FFO Interest Coverage

RETURN ON CAPITAL✅
•2020: 26.9%
•2021: 33.8%
•2022: 48.9%
•2023: 52.8%
•2024: 56.9%
•LTM: 63.1%

$FICO has strong returns on capital, highlighting the financial efficiency of the business

REVENUES✅
•2020: $1.29B
•2025E: $1.99B
•CAGR: 9.05%

FREE CASH FLOW✅
•2020: $342.93M
•2025E: $746.89M
•CAGR: 16.84%

NORMALIZED EPS✅
•2020: $9.76
•2025E: $29.55
•CAGR: 24.80%

SHARE BUYBACKS✅
•2020 Shares Outstanding: 29.93M
•LTM Shares Outstanding: 24.75M

By reducing its shares outstanding by 17.3%, $FICO increased its EPS by 20.9% (assuming 0 growth)

MARGINS✅
•LTM Gross Margins: 81.7%
•LTM Operating Margins: 45.9%
•LTM Net Income Margins: 32.8%

***NOW TO VALUATION 🧠

As stated above, investors can expect to receive ~8% MORE in EPS & about the same in FCF per share

Using Benjamin Graham’s 2G rule of thumb, $FICO has to grow earnings at a 21.71% CAGR over the next several years to justify its valuation

Today, analysts anticipate 2025 - 2028 EPS growth over the next few years to be just greater than the (21.71%) required growth rate:

2025E: $29.55 (24% YoY) *FY Sep

2026E: $39.12 (32% YoY)
2027E: $49.88 (27% YoY)
2028E: $63.60 (27% YoY)

$FICO has a good track record of meeting analyst estimates ~2 years out, but let’s assume $FICO ends 2028 with $63.60 in EPS & see its CAGR potential assuming different multiples

40x P/E: $2544💵 … ~17.7% CAGR

38x P/E: $2416💵 … ~15.7% CAGR

36x P/E: $2289💵 … ~13.6% CAGR

34x P/E: $2162💵 … ~11.4% CAGR

32x P/E: $2035💵 … ~9.1% CAGR

As you can see, $FICO appears to have attractive return potential if we assume >34x earnings multiple (allowing for ~20% multiple compression)

$FICO new licensing & pricing model via its Mortgage Direct License Program can be a multi-year catalyst & we’ve already seen 2028 EPS estimates increased from ~$55 to ~$63 in reaction to this development

$FICO is also well-positioned to capitalize on a potential mortgage rate refinancing surge

Together, these catalysts could propel $FICO into a multi-year period of earnings acceleration

$FICO is a high-quality business & a good consideration for investment today at $1570💵
___

𝐃𝐈𝐒𝐂𝐋𝐎𝐒𝐔𝐑𝐄‼️: 𝐓𝐡𝐢𝐬 𝐢𝐬 𝐍𝐎𝐓 𝐈𝐧𝐯𝐞𝐬𝐭𝐦𝐞𝐧𝐭 𝐀𝐝𝐯𝐢𝐜𝐞. 𝐁𝐚𝐛𝐲𝐥𝐨𝐧 𝐂𝐚𝐩𝐢𝐭𝐚𝐥® 𝐚𝐧𝐝 𝐢𝐭𝐬 𝐫𝐞𝐩𝐫𝐞𝐬𝐞𝐧𝐭𝐚𝐭𝐢𝐯𝐞𝐬 𝐦𝐚𝐲 𝐡𝐚𝐯𝐞 𝐩𝐨𝐬𝐢𝐭𝐢𝐨𝐧𝐬 𝐢𝐧 𝐭𝐡𝐞 𝐬𝐞𝐜𝐮𝐫𝐢𝐭𝐢𝐞𝐬 𝐝𝐢𝐬𝐜𝐮𝐬𝐬𝐞𝐝 𝐢𝐧 𝐭𝐡𝐢𝐬 𝐭𝐰𝐞𝐞𝐭.

𝐓𝐡𝐞 𝐢𝐧𝐟𝐨𝐫𝐦𝐚𝐭𝐢𝐨𝐧 𝐜𝐨𝐧𝐭𝐚𝐢𝐧𝐞𝐝 𝐢𝐧 𝐭𝐡𝐢𝐬 𝐭𝐰𝐞𝐞𝐭 𝐢𝐬 𝐢𝐧𝐭𝐞𝐧𝐝𝐞𝐝 𝐟𝐨𝐫 𝐢𝐧𝐟𝐨𝐫𝐦𝐚𝐭𝐢𝐨𝐧𝐚𝐥 𝐩𝐮𝐫𝐩𝐨𝐬𝐞𝐬 𝐨𝐧𝐥𝐲 𝐚𝐧𝐝 𝐬𝐡𝐨𝐮𝐥𝐝 𝐧𝐨𝐭 𝐛𝐞 𝐜𝐨𝐧𝐬𝐭𝐫𝐮𝐞𝐝 𝐚𝐬 𝐢𝐧𝐯𝐞𝐬𝐭𝐦𝐞𝐧𝐭 𝐚𝐝𝐯𝐢𝐜𝐞 𝐭𝐨 𝐦𝐞𝐞𝐭 𝐭𝐡𝐞 𝐬𝐩𝐞𝐜𝐢𝐟𝐢𝐜 𝐧𝐞𝐞𝐝𝐬 𝐨𝐟 𝐚𝐧𝐲 𝐢𝐧𝐝𝐢𝐯𝐢𝐝𝐮𝐚𝐥 𝐨𝐫 𝐬𝐢𝐭𝐮𝐚𝐭𝐢𝐨𝐧. 𝐏𝐚𝐬𝐭 𝐩𝐞𝐫𝐟𝐨𝐫𝐦𝐚𝐧𝐜𝐞 𝐢𝐬 𝐧𝐨 𝐠𝐮𝐚𝐫𝐚𝐧𝐭𝐞𝐞 𝐨𝐟 𝐟𝐮𝐭𝐮𝐫𝐞 𝐫𝐞𝐬𝐮𝐥𝐭𝐬.

𝐈𝐧𝐟𝐨𝐫𝐦𝐚𝐭𝐢𝐨𝐧 𝐜𝐨𝐧𝐭𝐚𝐢𝐧𝐞𝐝 𝐢𝐧 𝐭𝐡𝐢𝐬 𝐭𝐰𝐞𝐞𝐭 𝐡𝐚𝐬 𝐛𝐞𝐞𝐧 𝐨𝐛𝐭𝐚𝐢𝐧𝐞𝐝 𝐟𝐫𝐨𝐦 𝐬𝐨𝐮𝐫𝐜𝐞𝐬 𝐛𝐞𝐥𝐢𝐞𝐯𝐞𝐝 𝐭𝐨 𝐛𝐞 𝐫𝐞𝐥𝐢𝐚𝐛𝐥𝐞, 𝐛𝐮𝐭 𝐢𝐬 𝐧𝐨𝐭 𝐠𝐮𝐚𝐫𝐚𝐧𝐭𝐞𝐞𝐝 𝐚𝐬 𝐭𝐨 𝐜𝐨𝐦𝐩𝐥𝐞𝐭𝐞𝐧𝐞𝐬𝐬 𝐨𝐫 𝐚𝐜𝐜𝐮𝐫𝐚𝐜𝐲.
tweet

Clark Square Capital
RT @deusexdividend: My local golf course (member's only) just ditched their course management software in favor of an in-house solution. Apparently it was entirely vibe coded by a 17 year-old caddie in exchange for 5 green fees, a 30 rack of beer and a Zyn pack. $CSU is in deep trouble guys
tweet

App Economy Insights
$AMD CEO Dr. Lisa Su just doubled the estimate for the Data Center market to over $1T in 2030. https://t.co/ZrWXp4Yb1i
tweet

AkhenOsiris
$TTWO

At this point I wish GTA6 delayed into perpetuity, great alpha buying those delay announcements 😂
tweet

Quiver Quantitative
BREAKING: The House may hold a hearing on congressional stock trading next week, per Politico.

We’ll see if they cite any of our data on politicians’ trading.
tweet

Dimitry Nakhla | Babylon Capital®
10 Quality Compounders PEG <2.50x 📈

1. $MA 2.37 💳

2. $META 2.35x 🖱️

3. $MSFT 2.03 ☁️

4. $BKNG 1.86 ✈️

5. $NFLX 1.86 📺

6. $AMZN 1.73 📦

7. $GOOG 1.72 🖱️

8. $ASML 1.69x 💿

9. $MELI 1.65 🫱🏼‍🫲🏻

10. $NVDA 1.38 🤖
___

Data: Finviz … PEG (P/E ➗ EPS Growth Est)
tweet

Quiver Quantitative
We posted this video last week.

A couple days after we posted, the Trump administration announced a deal with Novo Nordisk.

$NVO is up 7% today, after announcing that it will not raise its acquisition offer for Metsera. https://t.co/BoSzZbvOOo
tweet

Fiscal.ai
Constellation Software is now trading at its lowest EBIT multiple in more than 5 years.

EV/EBIT: 29.4x

Is this too cheap for the VMS serial acquirer?

$CSU https://t.co/umFqz3FQZX
tweet

Quiver Quantitative
BREAKING: Jack Schlossberg, JFK’s only grandson, is running for Congress in New York’s 12th district.

He has said that his campaign will not take any corporate PAC money. https://t.co/y3V4FFuor1
tweet

Finding Compounders
Jack Ringwald of National Indemnity lays down his Investment Process

He recounts how he missed out on investing with a young Warren Buffett.

Buffett wanted him to invest $50 000 while Jack was only willing to invest $10 000 https://t.co/7Br0T30DW6
tweet