Free Cash Flow to The Firm (FCFF)
Based on: 10-K (reporting date: 2026-08-31), 10-K (reporting date: 2025-08-31), 10-K (reporting date: 2024-08-31), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-08-31), 10-K (reporting date: 2021-08-31).
The analysis of cash flow metrics reveals a general upward trajectory from 2021 through 2026, characterized by a period of moderate growth, a brief contraction in 2024, and a subsequent sharp acceleration in the final two years of the period.
- Operating Cash Flow Trends
- Net cash provided by operating activities grew from 8.98 billion in 2021 to 12.36 billion by 2026. While growth was steady between 2021 and 2023, a contraction occurred in 2024, with operating cash falling to 9.13 billion. This was followed by a significant recovery in 2025 and continued expansion into 2026.
- Free Cash Flow to the Firm (FCFF) Performance
- FCFF mirrored the movement of operating cash, increasing from 8.42 billion in 2021 to 11.82 billion in 2026. A notable dip is observed in 2024, where FCFF decreased to 8.64 billion. However, the period from 2024 to 2026 shows a strong recovery, with FCFF increasing by approximately 36.7% over those two years.
- Capital Expenditure and Cash Conversion
- The narrow and consistent gap between net cash provided by operating activities and FCFF indicates a stable level of capital expenditures relative to cash generation. This suggests that the firm maintained a disciplined investment strategy, as the conversion rate from operating cash to free cash flow remained steady despite fluctuations in the total volumes of cash generated.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Interest Paid, Net of Tax
Based on: 10-K (reporting date: 2026-08-31), 10-K (reporting date: 2025-08-31), 10-K (reporting date: 2024-08-31), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-08-31), 10-K (reporting date: 2021-08-31).
2 2026 Calculation
Interest paid, tax = Interest paid × EITR
= 265,799 × 25.10% = 66,716
The financial trajectory regarding interest obligations exhibits a period of relative stability followed by a significant escalation in the latter years of the observed period. While the effective income tax rate remains moderately consistent, the net cash outflow for interest payments increases sharply starting in 2025.
- Interest Paid, Net of Tax Trends
- Between August 2021 and August 2024, interest payments remained relatively contained, fluctuating between approximately $27.9 million and $35.6 million. A peak occurred in 2023, followed by a contraction to $28.4 million in 2024. However, a substantial inflection point is observed in 2025, where payments surged to $118.6 million, representing a more than fourfold increase from the previous year. This upward trajectory continues into 2026, with payments reaching $199.1 million, indicating a rapid expansion of debt-servicing costs.
- Effective Income Tax Rate (EITR) Analysis
- The EITR demonstrates low volatility for the majority of the period, oscillating within a narrow range between 22.80% and 24.00% from 2021 through 2025. A moderate increase to 25.10% is noted in 2026. The relative stability of this rate suggests that the dramatic rise in net interest paid is primarily driven by an increase in gross interest obligations rather than changes in the tax environment or tax-deductibility thresholds.
- Synthesis of Financial Impact
- The correlation between the stable tax rate and the soaring net interest payments suggests a significant change in the capital structure or a substantial increase in borrowing costs during 2025 and 2026. The sharp escalation in net interest payments, coupled with a rising EITR in 2026, points toward an increasing financial burden related to debt servicing that far outweighs the tax shielding effects.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Enterprise Value to FCFF Ratio, Current
| Selected Financial Data (US$ in thousands) | |
| Enterprise value (EV) | 152,656,583) |
| Free cash flow to the firm (FCFF) | 11,819,681) |
| Valuation Ratio | |
| EV/FCFF | 12.92 |
| Benchmarks | |
| EV/FCFF, Competitors1 | |
| Adobe Inc. | 9.70 |
| AppLovin Corp. | 18.76 |
| Cadence Design Systems Inc. | 53.78 |
| Datadog Inc. | 81.01 |
| International Business Machines Corp. | 21.64 |
| Intuit Inc. | 10.70 |
| Microsoft Corp. | 55.66 |
| Oracle Corp. | — |
| Palantir Technologies Inc. | 200.65 |
| Palo Alto Networks Inc. | 69.64 |
| Salesforce Inc. | 13.10 |
| ServiceNow Inc. | 23.13 |
| Synopsys Inc. | 59.12 |
| Workday Inc. | 15.88 |
| EV/FCFF, Sector | |
| Software & Services | 41.55 |
| EV/FCFF, Industry | |
| Information Technology | 54.90 |
Based on: 10-K (reporting date: 2026-08-31).
1 Click competitor name to see calculations.
If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.
Enterprise Value to FCFF Ratio, Historical
| Aug 31, 2026 | Aug 31, 2025 | Aug 31, 2024 | Aug 31, 2023 | Aug 31, 2022 | Aug 31, 2021 | ||
|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | |||||||
| Enterprise value (EV)1 | 134,180,729) | 144,198,615) | 222,622,344) | 182,983,124) | 150,491,593) | 208,543,405) | |
| Free cash flow to the firm (FCFF)2 | 11,819,681) | 10,992,952) | 8,642,962) | 9,031,719) | 8,858,068) | 8,422,910) | |
| Valuation Ratio | |||||||
| EV/FCFF3 | 11.35 | 13.12 | 25.76 | 20.26 | 16.99 | 24.76 | |
| Benchmarks | |||||||
| EV/FCFF, Competitors4 | |||||||
| Adobe Inc. | — | 12.38 | 21.98 | 37.75 | 20.82 | 33.61 | |
| AppLovin Corp. | — | 33.81 | 49.47 | 20.62 | — | — | |
| Cadence Design Systems Inc. | — | 48.06 | 61.26 | 63.83 | 44.54 | 35.05 | |
| Datadog Inc. | — | 43.12 | 52.45 | 68.76 | 66.00 | 198.40 | |
| International Business Machines Corp. | — | 19.86 | 20.11 | 15.27 | 16.47 | 13.10 | |
| Intuit Inc. | 9.54 | 29.77 | 36.79 | 31.28 | 32.85 | 48.64 | |
| Microsoft Corp. | 42.96 | 52.24 | 41.70 | 39.61 | 30.26 | 36.19 | |
| Oracle Corp. | — | 263.29 | 31.24 | 35.83 | 31.60 | 16.36 | |
| Palantir Technologies Inc. | — | 148.08 | 251.61 | 69.13 | 82.97 | 66.45 | |
| Palo Alto Networks Inc. | 67.00 | 35.88 | 34.69 | 28.15 | 29.30 | 32.74 | |
| Salesforce Inc. | 12.55 | 21.83 | 29.95 | 28.41 | 35.97 | 44.91 | |
| ServiceNow Inc. | — | 25.78 | 60.21 | 56.56 | 40.87 | 60.12 | |
| Synopsys Inc. | — | 60.75 | 56.95 | 55.87 | 30.82 | 38.59 | |
| Workday Inc. | 12.75 | 26.14 | 32.57 | 33.40 | 45.74 | 57.52 | |
| EV/FCFF, Sector | |||||||
| Software & Services | — | 43.20 | 37.97 | 34.88 | 28.89 | 32.08 | |
| EV/FCFF, Industry | |||||||
| Information Technology | — | 43.70 | 39.04 | 33.99 | 26.47 | 27.37 | |
Based on: 10-K (reporting date: 2026-08-31), 10-K (reporting date: 2025-08-31), 10-K (reporting date: 2024-08-31), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-08-31), 10-K (reporting date: 2021-08-31).
3 2026 Calculation
EV/FCFF = EV ÷ FCFF
= 134,180,729 ÷ 11,819,681 = 11.35
4 Click competitor name to see calculations.
The valuation landscape of the entity exhibits significant volatility in Enterprise Value (EV) contrasted with a generally positive trajectory in Free Cash Flow to the Firm (FCFF). This divergence results in a fluctuating EV/FCFF ratio that peaks in 2024 before experiencing a sharp compression through 2026.
- Enterprise Value Dynamics
- The Enterprise Value demonstrates considerable instability, starting at US$ 208.5 billion in 2021 and fluctuating through 2024, where it reaches a peak of US$ 222.6 billion. However, a significant correction occurs in the final two years of the observed period, with the value descending to US$ 144.2 billion in 2025 and further declining to US$ 134.2 billion by 2026.
- Free Cash Flow Performance
- FCFF shows a consistent upward trend over the six-year period. Starting at US$ 8.4 billion in 2021, cash flows grow steadily, reaching a peak of US$ 11.8 billion in 2026. A brief marginal contraction is noted in 2024, but this is followed by a substantial increase in 2025, indicating enhanced operational cash generation efficiency.
- EV/FCFF Ratio Interpretation
- The valuation multiple displays high variance, starting at 24.76 and reaching a maximum of 25.76 in 2024, indicating a period of high market premium relative to cash flow. Subsequently, the ratio undergoes a dramatic compression, falling to 13.12 in 2025 and 11.35 in 2026. This decline is driven by the simultaneous reduction in Enterprise Value and the expansion of FCFF, suggesting a shift toward a more conservative valuation or a fundamental improvement in the cash-yield profile of the entity.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?