Current EV
Historical EV

Fair Isaac Corp., current enterprise value calculation

Current share price (P)	$1,527.80
No. shares of common stock outstanding	24,003,656
US$ in thousands
Common equity (market value)¹	36,672,786)
Add: Preferred stock, $0.01 par value; none issued and outstanding (per books)	—)
Total equity	36,672,786)
Add: Current finance lease liabilities (per books)	3,144)
Add: Current maturities on debt (per books)	15,000)
Add: Long-term debt, excluding current maturities (per books)	2,194,021)
Add: Non-current finance lease liabilities (per books)	7,263)
Total equity and debt	38,892,214)
Less: Cash and cash equivalents	150,667)
Enterprise value (EV)	38,741,547)

Based on: 10-K (reporting date: 2024-09-30).

¹ Common equity (market value) = Share price × No. shares of common stock outstanding
= 1,527.80 × 24,003,656

Fair Isaac Corp., EV calculation

	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020	Sep 30, 2019
Share price^1, 2	$2,090.63	$940.43	$443.77	$388.61	$461.72	$331.59
No. shares of common stock outstanding¹	24,347,903	24,713,557	24,975,618	27,358,353	29,098,177	28,961,612
US$ in thousands
Common equity (market value)³	50,902,456)	23,241,370)	11,083,430)	10,631,730)	13,435,210)	9,603,381)
Add: Preferred stock, $0.01 par value; none issued and outstanding (book value)	—)	—)	—)	—)	—)	—)
Total equity	50,902,456)	23,241,370)	11,083,430)	10,631,730)	13,435,210)	9,603,381)
Add: Current finance lease liabilities (book value)	3,144)	—)	—)	—)	2,186)	1,935)
Add: Current maturities on debt (book value)	15,000)	50,000)	30,000)	250,000)	95,000)	218,000)
Add: Long-term debt, excluding current maturities (book value)	2,194,021)	1,811,658)	1,823,669)	1,009,018)	739,435)	606,790)
Add: Non-current finance lease liabilities (book value)	7,263)	—)	—)	—)	3,076)	3,489)
Total equity and debt	53,121,884)	25,103,028)	12,937,099)	11,890,748)	14,274,907)	10,433,595)
Less: Cash and cash equivalents	150,667)	136,778)	133,202)	195,354)	157,394)	106,426)
Enterprise value (EV)	52,971,217)	24,966,250)	12,803,897)	11,695,394)	14,117,513)	10,327,169)

Based on: 10-K (reporting date: 2024-09-30), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30).

¹ Data adjusted for splits and stock dividends.

² Closing price as at the filing date of Fair Isaac Corp. Annual Report.

³ 2024 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= 2,090.63 × 24,347,903

Equity Trends: The common equity (market value) exhibited fluctuations across the periods, initially rising from approximately 9.6 billion USD in 2019 to around 13.4 billion USD in 2020. This was followed by a decline in 2021 to about 10.6 billion USD, with a slight increase in 2022 to nearly 11.1 billion USD. Significant growth occurred in the subsequent years, with equity more than doubling in 2023 to approximately 23.2 billion USD and continuing sharply upward to over 50.9 billion USD by 2024. The total equity mirrored these changes exactly, indicating an equivalence between common equity and total equity during the observed span.
Total Equity and Debt: Total equity and debt showed a similar pattern to equity alone, with values increasing from about 10.4 billion USD in 2019 to approximately 14.3 billion USD in 2020, then declining to around 11.9 billion USD in 2021. It increased modestly to about 12.9 billion USD in 2022 before experiencing strong growth to 25.1 billion USD in 2023 and then to approximately 53.1 billion USD in 2024. This trend aligns closely with movements in total equity, suggesting limited variation in debt levels relative to equity.
Enterprise Value: Enterprise value (EV) mirrored the broader financial trajectory, rising from around 10.3 billion USD in 2019 to a peak of 14.1 billion USD in 2020, dipping to roughly 11.7 billion USD in 2021, and then rebounding slightly to 12.8 billion USD in 2022. It then demonstrated substantial escalation to nearly 25.0 billion USD in 2023 and further to approximately 52.97 billion USD in 2024. This growth pattern suggests increased market valuation and possibly expanded business operations or improved financial performance reflected in the market.
Overall Insights: The data reveals a strong upward trend in market valuation and equity from 2022 onwards after a period of relative fluctuation between 2019 and 2021. The marked increases in 2023 and 2024 indicate either significant capital raising, operational growth, or positive market perception. The close correspondence between total equity and total equity plus debt figures suggests that the company’s capital structure may be equity-heavy with minimal debt fluctuation during the observed periods. The enterprise value’s alignment with total equity and total capital measures further confirms the importance of market factors in valuation growth.

Download chart

Fair Isaac Corp. (NYSE:FICO)

Enterprise Value (EV)

Current Enterprise Value (EV)

Historical Enterprise Value (EV)