INTUIT INC.

INTU· FY2025 10-K· Analyzed 1 mo ago
PASS
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
16.2%
FY2015–2025
Net Income
26.6%
FY2015–2025
Free Cash Flow
15.5%
FY2015–2025
EPS (Diluted)
26.7%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
19.6%
NI ÷ Equity
Return on Assets
10.5%
NI ÷ Assets
Net Profit Margin
20.5%
NI ÷ Revenue
Debt / Equity
0.30x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$81.3B
Per Share (approx.)
$291.17
25% Margin of Safety
$218.38
Conservative entry
50% Margin of Safety
$145.59
Buffett's ideal entry
Growth Rate Used
8.0%
Latest FCF
$3.8B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$4.7B$979.0M$1.0B$758.0M65.6%20.9%$488.0M$638.0M
2017$5.2B$985.0M$1.5B$1.1B58.0%19.0%$438.0M$529.0M
2018$6.0B$1.3B$2.1B$1.5B47.2%22.1%$388.0M$1.5B
2019$6.8B$1.6B$2.2B$1.7B41.5%23.0%$386.0M$2.1B
2020$7.7B$1.8B$2.4B$2.0B35.8%23.8%$2.0B$6.4B
2021$9.6B$2.1B$3.2B$2.2B20.9%21.4%$2.0B$2.6B
2022$12.7B$2.1B$3.7B$2.1B12.6%16.2%$6.9B$2.8B
2023$14.4B$2.4B$4.8B$2.3B13.8%16.6%$6.1B$2.8B
2024$16.3B$3.0B$4.7B$2.9B16.1%18.2%$6.0B$3.6B
2025$18.8B$3.9B$6.1B$4.0B19.6%20.5%$6.0B$2.9B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

INTUIT INC. (INTU) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The Ultimate Financial Toll Bridge: Intuit doesn't just sell software; it owns the financial operating system for the American small business. Once a business integrates its payroll, taxes, and ledger into QuickBooks, the cost of leaving is not just monetary—it's a chaotic operational nightmare. That is a moat we love.
  • Pricing Power by Default: When your product is the "single source of truth" for a company's taxes and payroll, you can raise prices incrementally without triggering a mass exodus. The customers stay because the pain of switching exceeds the pain of a price hike.
  • The Credit Karma Synergy: By moving into the "financial health" space, Intuit is capturing the user before they become a business owner or while they are managing personal wealth, creating a closed-loop ecosystem of data.
  • Cash Machine: FCF of $6.1B against a NI of $3.9B tells me the accounting is conservative and the cash is real. We prefer a business that prints cash over one that reports "adjusted" earnings.
  • Attractive Entry: This becomes a Berkshire-grade investment if the price reflects a reasonable multiple of that cash flow, rather than a "hope and prayer" multiple based on AI hype.

🐻 The Bear Case (Charlie inverts)

  • The "Direct File" Guillotine: The IRS is finally waking up. If the US government successfully implements a seamless, free, direct-filing system for taxes, TurboTax's primary moat becomes a liability. Why pay a toll to the government when the government provides a free road?
  • The AI Paradox: Intuit bets heavily on AI to automate bookkeeping. However, if AI makes accounting too easy, the "expertise" gap Intuit charges for vanishes. LLMs could potentially turn a complex accounting task into a commodity prompt, stripping away the switching costs.
  • The ROE Decay: ROE has plummeted from 65.6% to 19.6%. While the business is scaling, the efficiency of the capital is leaking. The Credit Karma acquisition added massive debt ($6.9B) and complexity—it's possible they overpaid for a growth engine that doesn't compound as cleanly as the core software.
  • Most Likely Threat: The IRS Direct File. Timeframe: 3–7 years. It is a structural, legislative threat that no amount of marketing can solve.

💰 Valuation & Margin of Safety

The business is exceptional, but the price is a different story.

  • Intrinsic value estimate: $291.17 per share
  • 25% margin of safety entry: $218.38 (conservative)
  • 50% margin of safety entry: $145.59 (Buffett's ideal)
  • Current Status: Expensive. Based on the DCF, the market is currently pricing in growth rates and terminal values that far exceed the conservative 8% FCF growth projected here. We are paying for a future that hasn't been proven yet.

Verdict: PASS

The moat is wide, but the price is delusional. We do not buy great businesses at "perfect" prices. Wait for a structural panic or a government-led valuation reset before stepping in.

Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.