Fair Isaac Corporation logo FICO - Fair Isaac Corporation

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY 0
BUY 16
HOLD 3
SELL 0
STRONG
SELL 0
| PRICE TARGET: $1,606.89 DETAILS
HIGH: $1,950.00
LOW: $1,270.00
MEDIAN: $1,650.00
CONSENSUS: $1,606.89
UPSIDE: 27.82%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 80% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Overvalued Mild
Trading 9.2% above fair value
Current Price $1257.11
Bear Case $603.46 52.0% downside ($603.46 - $1,257.11) / $1,257.11 = -52.0% 11% stage 1 growth, 11% discount
Fair Value $1,150.96 8.4% downside ($1,150.96 - $1,257.11) / $1,257.11 = -8.4% 18% stage 1 growth, 11% discount
Bull Case $1,810.46 44.0% upside ($1,810.46 - $1,257.11) / $1,257.11 = 44.0% 24% stage 1 growth, 11% discount

Adjust Assumptions

18.2%
11.0%
3.0%

Key Value Driver

FCF growth rate (18% base case)

Terminal Value % of EV 45%
Implied Market Multiple 49.2x
Market is pricing in (growth) 21.0% vs our 18.2% base

Plain-Language Summary

Our base-case estimate uses a two-stage discounted cash flow model based on free cash flow. We then blend that result with the average analyst price target of $1606.89 from 19 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $1150.96 per share.

Warnings

ℹ Wall Street's average price target is $1606.89 (from 19 analysts). Our estimate is 38% below the consensus -- consider that gap carefully.

Key Risks

  • P/E alone misleads — earnings depressed by growth investment
  • Cyclical or commodity businesses may be misclassified as platforms
  • Terminal value dominance suggests sensitivity to long-run assumptions