Valuation Fair Isaac Corporation

Stocks

Market Closed - NYSE Other stock markets 04:00:03 2026-07-17 pm EDT			5-day change	1st Jan Change
1,257.11 ^USD	+1.28%		+0.50%	-25.64%

Jul. 13	Jefferies Adjusts Price Target on Fair Isaac to $1,750 From $1,700, Maintains Buy Rating	MT
Jul. 06	Verdata Joins FICO Marketplace to Help Financial Institutions Strengthen Small Business Decisioning	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,296	10,404	21,589	47,652	35,922	29,154	-	-
Change	-	-7.89%	107.5%	120.72%	-24.62%	-18.84%	-	-
Enterprise Value (EV) ¹	12,360	12,125	23,314	49,733	38,844	32,722	32,538	32,329
Change	-	-1.9%	92.29%	113.32%	-21.89%	-15.76%	-0.56%	-0.64%
P/E	29.7x	29.1x	51.3x	95x	56.4x	33.2x	26.6x	22.4x
PBR	-	-	-32x	-49.2x	-21.1x	-11.5x	-11.4x	-19.1x
PEG	-	5x	2.6x	4.6x	1.9x	0.8x	1.1x	1.2x
Capitalization / Revenue	8.58x	7.55x	14.3x	27.7x	18x	11.5x	9.94x	8.66x
EV / Revenue	9.39x	8.8x	15.4x	29x	19.5x	12.9x	11.1x	9.61x
EV / EBITDA	22.7x	20x	29.9x	55.4x	35.1x	21x	17.6x	15x
EV / EBIT	30.5x	22.4x	30.4x	56.3x	35.6x	21.3x	17.8x	15.2x
EV / FCF	-	-	50.2x	81.9x	52.5x	31.9x	25.6x	21.2x
FCF Yield	-	-	1.99%	1.22%	1.9%	3.14%	3.91%	4.72%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	13.4	14.18	16.93	20.45	26.54	37.9	47.32	56.19
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,317	1,377	1,514	1,718	1,991	2,546	2,933	3,365
EBITDA ¹	543.4	607.1	779.4	896.9	1,107	1,562	1,844	2,158
EBIT ¹	405.4	542.4	765.8	884	1,092	1,539	1,831	2,134
Net income ¹	392.1	373.5	429.4	512.8	651.9	888.9	1,080	1,288
Net Debt ¹	1,064	1,720	1,725	2,080	2,922	3,569	3,384	3,175
Reference price ²	397.93	412.01	868.53	1,943.52	1,496.53	1,257.11	1,257.11	1,257.11
Nbr of stocks (in thousands)	28,387	25,253	24,857	24,519	24,004	23,191	-	-
Announcement Date	11/10/21	11/9/22	11/8/23	11/6/24	11/5/25	-	-	-

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	33.17x	12.85x	20.95x	-.--%	29.15B
ORACLE CORPORATION	19.79x	5.57x	9.83x	1.61%	364B
SAP SE	19.3x	3.92x	12.22x	1.94%	184B
SERVICENOW, INC.	51.39x	6.1x	16.78x	-.--%	106B
CONSTELLATION SOFTWARE INC.	33.68x	3.19x	11.5x	0.2%	42.36B
STRATEGY INC	5.62x	79.5x	677.05x	-.--%	33.81B
TOAST, INC.	33.94x	2.07x	18.91x	-.--%	17.44B
GUIDEWIRE SOFTWARE, INC.	84.99x	8.16x	34.94x	-.--%	12.49B
TRIMBLE, INC.	23.47x	3.35x	11.3x	-	12.29B
HUBSPOT, INC.	59.65x	2.59x	10.56x	-.--%	11.49B
Average	36.50x	12.73x	82.40x	0.42%	81.39B
Weighted average by Cap.	26.35x	8.36x	40.09x	1.19%