AI Consensus Investment Thesis
Fair Isaac (FICO) Stock Forecast and AI Rating
Forecast targets and rating
Final recommendation
BUY
Calculated from the frozen synthesized path using the same return, horizon, volatility and dividend rules as individual opinions.
1-Year
NEUTRAL$1,023
+7.7%5-Year
BUY$1,664
+75.2%Latest flagship insight
Credit Scoring Monopoly Confronts Regulatory Modernization While Enterprise Software Compounding Accelerates
Across specialized reports, there is high consensus that entrenched secondary securitization standards and accelerating enterprise cloud platform revenue protect core cash flows. However, sharp divergence remains regarding whether regulatory mortgage fee competition and elevated debt service will permanently compress future corporate operating margins.
This is the latest published deep-analysis batch. Audit published forecasts in full transparency
Universal Investor (Polymath), Superintelligence (Anthropologist), Ray Dalio (Strategist), J.P. Morgan (Titan), Elon Musk (Visionary), Warren Buffett (Value Purist), Sherlock Holmes (Whistleblower), Machiavelli (Insider), Michael Burry (Vulture). Some archetypes run in multiple modes, resulting in 14 advisors total.
Gemini
Claude
ChatGPTExecutive Summary
Dotted terms open concise definitions. Browse technical terms
If you invested $10,000 in Fair Isaac at the forecast anchor (2026-09-18): $17,521 in five years versus $13,892 for S&P 500 benchmark.
20-quarter synthesized forecastPrice targets, quarterly returns and the reasoning behind each stepView tableClose table
Frozen forecast from 18 Sept 2026. Prices in USD; returns exclude dividends. Each quarter is compounded from the previous quarter.
Swipe the table horizontally to read every column.
| Quarter | Target (USD) | Quarter return | Total return | Forecast rationale |
|---|---|---|---|---|
| Q4 2026 | 951.94 | +0.24% | +0.24% | Fourth-quarter reporting reflects post-directive multiple compression as investors digest regulatory pricing scrutiny. Resilient free cash generation and initial enterprise platform software expansions absorb severe panic selling, establishing early fundamental stabilization. |
| Q1 2027 | 962.00 | +1.06% | +1.30% | First-quarter results demonstrate that operational inertia and secondary market liquidity requirements prevent rapid lender defection. Modest scoring royalty retention and non-mortgage durability counterbalance sluggish mortgage application velocity under restrictive monetary conditions. |
| Q2 2027 | 991.69 | +3.09% | +4.42% | Platform annual recurring revenue growth offsets legacy software runoff, improving consolidated revenue mix. Early direct licensing disclosures clarify retained per-loan economics, prompting modest earnings estimate revisions across institutional analyst models. |
| Q3 2027 | 1,023.14 | +3.17% | +7.74% | Audited fiscal year-end metrics show mortgage revenue holding firm despite competitive rhetoric. Operating cash flows fund scheduled term-loan amortizations, reassuring credit markets and narrowing the equity risk discount. |
| Q4 2027 | 1,056.85 | +3.30% | +11.29% | Conservative fiscal 2028 guidance removes worst-case regulatory rollback fears. Management prioritizes balance-sheet covenant headroom over leveraged repurchases, fostering modest multiple stabilization around normalized earnings as institutional allocators re-engage. |
| Q1 2028 | 1,076.99 | +1.90% | +13.41% | Attention centers on approaching debt maturities as macro interest rates stay elevated. Stable non-mortgage scoring royalties support liquidity reserves, though debt-service requirements temporarily restrict discretionary capital allocation. |
| Q2 2028 | 1,122.73 | +4.25% | +18.22% | Successful refinancing and scheduled amortization of term-loan obligations remove near-term liquidity overhangs. Platform software bookings accelerate across regional banking clients, supporting incremental operating leverage and equity appreciation. |
| Q3 2028 | 1,164.43 | +3.71% | +22.61% | With core refinancing hurdles cleared, free cash conversion enables a return to measured open-market share repurchases. Deepening cloud platform decisioning workloads improve earnings visibility and support baseline valuations. |
| Q4 2028 | 1,206.91 | +3.65% | +27.09% | Full-year fiscal 2028 results validate a more balanced revenue mix, reducing historical reliance on mortgage score price hikes. Stable software net retention rates support steady mid-single-digit valuation recovery. |
| Q1 2029 | 1,248.40 | +3.44% | +31.45% | Alternative credit scoring adoption reaches an operational equilibrium without causing catastrophic market-share attrition. Gradual macroeconomic monetary easing begins thawing frozen residential mortgage turnover, lifting transactional scoring inquiry volumes. |
| Q2 2029 | 1,290.61 | +3.38% | +35.90% | Lower benchmark borrowing yields stimulate mortgage refinancing inquiries, generating strong operational leverage across high-margin scoring channels. Enterprise software platform gross margins widen as cloud infrastructure migrations mature. |
| Q3 2029 | 1,334.37 | +3.39% | +40.51% | Non-mortgage scoring in credit cards and auto lending delivers steady cash flow under annual contractual renewals. Reduced net leverage restores balance-sheet flexibility, allowing per-share earnings compounding to resume leadership. |
| Q4 2029 | 1,372.24 | +2.84% | +44.49% | Fiscal 2029 performance confirms durable operating margins above forty-five percent. The investment narrative increasingly treats the enterprise as a diversified decisioning infrastructure provider rather than a vulnerable mortgage tollbooth. |
| Q1 2030 | 1,413.01 | +2.97% | +48.79% | Software platform annual recurring revenue crosses critical scale thresholds, expanding international banking footprint. Disciplined liquidity management ahead of credit facility renewals keeps quarterly equity appreciation measured and fundamentally grounded. |
| Q2 2030 | 1,458.77 | +3.24% | +53.61% | Revolving credit agreements renew on sustainable terms, removing residual capital structure uncertainty. Modest transaction volume growth across consumer credit verticals offsets the normalized, competitive pricing environment in conforming mortgages. |
| Q3 2030 | 1,501.00 | +2.90% | +58.05% | Substantially lowered net debt enables consistent cash-funded share retirements. Expanding software platform operating leverage offsets mature domestic credit scoring volume trends, driving predictable per-share equity value accretion. |
| Q4 2030 | 1,541.89 | +2.72% | +62.36% | Fiscal 2030 disclosures confirm that enterprise decisioning software represents a major share of total earnings. Valuation multiples trade stably as long-term compounder capital absorbs predictable recurring subscription flows. |
| Q1 2031 | 1,576.98 | +2.28% | +66.05% | Next-generation analytics and fraud mitigation modules achieve broad commercial integration across tier-one lenders. High customer switching barriers preserve pricing discipline, generating dependable quarterly cash conversion. |
| Q2 2031 | 1,621.89 | +2.85% | +70.78% | Disciplined cost control and organic free cash flow convert reliably into continued float contraction. Regulatory oversight settles into predictable administrative patterns, allowing core operations to drive steady equity compounding. |
| Q3 2031 | 1,663.90 | +2.59% | +75.21% | The five-year forecast culminates with the business operating as a dual-engine analytics and enterprise decisioning leader. Normalized multiples reflect durable high-margin cash flows, reduced leverage, and sustained per-share intrinsic value. |
The investment thesis resolves the tension between regulatory de-monopolization in conforming mortgage originations and the structural inertia of institutional credit plumbing. While federal housing directives approve alternative scoring models to curtail historic wholesale royalty increases, displacing embedded default calibrations across multi-trillion-dollar secondary securitization contracts requires years of operational validation. Concurrently, the business is executing a strategic pivot: high-margin cloud decisioning platform annual recurring revenueannual recurring revenueAnnual recurring revenue (ARR) measures the normalized yearly value of contracted recurring revenue, typically excluding one-time items.View full glossary entry is compounding above sixty percent, gradually offsetting legacy software runoff and diluting mortgage revenue concentration. Valuation sensitivity remains acutely tethered to floating-rate debt service and capital allocationcapital allocationThe decision process for directing capital among operations, investment, acquisitions, debt repayment, dividends, and share repurchases.View full glossary entry discipline. Management's multi-billion-dollar debt-funded share repurchases created deeply negative accounting book equity, elevating gross leverage just as higher benchmark yields inflate interest burdens. DeleveragingdeleveragingThe process of reducing total debt and leverage to strengthen financial stability.View full glossary entry must temporarily supersede aggressive buybacks to safeguard credit metrics. The core economic risk is not immediate competitive obsolescence, but margin compressionmargin compressionThe narrowing of profit margins due to rising costs or declining pricing power.View full glossary entry if political scrutiny freezes wholesale score pricing before enterprise software achieves sufficient scale to carry group growth.
Key insights
- Secondary securitization covenants and rating agency default telemetry create formidable switching barriers that insulate wholesale scoring royalties from rapid competitive displacement.
- Scaling platform software annual recurring revenueannual recurring revenueAnnual recurring revenue (ARR) measures the normalized yearly value of contracted recurring revenue, typically excluding one-time items.View full glossary entry diversifies group earnings, transitioning terminal valuationterminal valuationTerminal valuation is the estimated value of an asset or business beyond the explicit forecast period in a discounted cash flow model.View full glossary entry from a politically contested tollbooth toward an enterprise SaaSsoftware as a serviceA software delivery model in which customers access hosted applications, commonly through recurring subscriptions or usage-based charges.View full glossary entry compoundercompounderA business or asset that can reinvest earnings or cash flows at attractive returns over an extended period.View full glossary entry.
- Negative accounting equity and floating-rate debt maturities compel near-term deleveragingdeleveragingThe process of reducing total debt and leverage to strengthen financial stability.View full glossary entry, temporarily restricting the mechanical share cannibalization that historically amplified per-share returns.
The company faces a major shift as government housing regulators introduce new competition to lower credit scoring fees for home buyers. While headlines suggest the company could lose its dominant position, banks and mortgage bond investors rely heavily on its established formulas, making rapid replacement unlikely. Meanwhile, the company's high-margin cloud software business is growing rapidly, providing a reliable second engine of profits.
Key insights
- Wall Street bond investors require familiar credit scoring formulas, preventing mortgage lenders from quickly switching to cheaper alternatives.
- Cloud-based fraud and decision-making software is growing rapidly, making the business far less dependent on mortgage fees alone.
- Heavy borrowing used for past share buybacks now requires debt repayment, temporarily slowing down the pace of .
Deep Dive
The prevailing market consensus treats recent federal directives authorizing alternative scoring models as an existential breach in the company's economic moateconomic moatCompetitive advantage protecting market share and profitability from rivals.View full glossary entry. Media commentary and sell-side downgrades anchor on dramatic price hikes since 2020, assuming margin-starved mortgage lenders will instantly defect to sub-dollar alternatives. Investors widely believe the loss of regulatory exclusivity permanently breaks pricing powerpricing powerThe ability of a company to raise prices without losing significant customer demand.View full glossary entry, forcing severe multiple compressionmultiple compressionA decline in valuation ratios such as price-to-earnings or enterprise-value-to-sales.View full glossary entry on an over-leveraged capital structurecapital structureThe mix of debt and equity used to finance a business.View full glossary entry.
Paywalled preview begins: Deep Dive: detailed analysis
From this section to the end-of-preview notice below, research is provided as simplified HTML text and tables. Full access provides the complete interactive interface, charts and additional datasets.
Deep Dive
Alpha Gap & Repricing Catalysts
Where does the current market narrative diverge from our AI Opinions—and what could close the gap?
Market Narrative
What does the market currently expect? The prevailing market consensus treats recent federal directives authorizing alternative scoring models as an existential breach in the company's economic moateconomic moatCompetitive advantage protecting market share and profitability from rivals.View full glossary entry. Media commentary and sell-side downgrades anchor on dramatic price hikes since 2020, assuming margin-starved mortgage lenders will instantly defect to sub-dollar alternatives. Investors widely believe the loss of regulatory exclusivity permanently breaks pricing powerpricing powerThe ability of a company to raise prices without losing significant customer demand.View full glossary entry, forcing severe multiple compressionmultiple compressionA decline in valuation ratios such as price-to-earnings or enterprise-value-to-sales.View full glossary entry on an over-leveraged capital structurecapital structureThe mix of debt and equity used to finance a business.View full glossary entry.
Alpha Gap
What is the biggest difference between market expectations and our AI forecasts? The crowd underestimates value by conflating regulatory eligibility with operational substitution. While regulators permit rival scoring models, private secondary mortgage markets, rating agencies, and private-label securitizations require decades of historical default comparability hardcoded into underwriting algorithms. Furthermore, the market overlooks that conforming mortgages represent less than a third of group earnings, while non-mortgage scoring and cloud platform recurring software compound at robust double-digit rates, creating an attractive risk-adjusted entry point.
Repricing Catalyst
What could make the market recognize and close that gap? Audited fiscal reporting through 2027 that provides granular disclosures on mortgage score volumes, direct licensing adoption, and platform software recurring revenuerecurring revenueRevenue expected to repeat under subscriptions, contracts, renewals, or recurring customer usage.View full glossary entry will serve as the primary catalyst. Demonstrating that lenders retain core scoring protocols to preserve secondary liquidity while direct licensing captures back-end origination fees will dismantle fears of rapid revenue collapse, prompting upward earnings revisions and multiple stabilization.
Sentiment and Timing
What do sentiment, volatility, and the market-recognition cycle suggest about the thesis timing?
- Greed / Fear
- Fear
- Volatility
- High Erratic
- Cycle position
- Capitulation
Sentiment reflects post-regulatory panic and capitulation selling. The decisive tension centers on whether mortgage score competition triggers immediate margin collapse or whether secondary market lock-in and enterprise cloud platform growth preserve long-term compounding, dictating the timing of multiple recovery.
Macro Regime Fit
Does the current market environment support the thesis? The prevailing macro regimemacro regimeA persistent combination of growth, inflation, policy, and liquidity conditions affecting asset prices.View full glossary entry of higher-for-longer policy rates and five percent benchmark Treasury yields is a net headwind. Restrictive mortgage financing suppresses transactional home purchases and refinancing inquiries, directly limiting score inquiry volumes. Furthermore, elevated rates increase borrowing costs across several billion dollars in debt obligations, prioritizing cash allocation toward debt amortization over equity repurchases.
Advisor Disagreement
What do our AI Advisors disagree about most? The primary disagreement across reports centers on whether the loss of regulatory mortgage exclusivity represents a permanent impairmentpermanent impairmentA lasting loss in the value of an investment that is unlikely to recover.View full glossary entry of tollbooth economics or a manageable headline disruption. Bearish perspectives argue that recent earnings growth was an unsustainable artifact of aggressive price hikes that will reverse under sub-dollar competition, exacerbated by negative equity and rising debt service. Bullish analyses counter that secondary securitization lock-in and direct licensing will insulate cash flow while platform software ARRannual recurring revenueAnnual recurring revenue (ARR) measures the normalized yearly value of contracted recurring revenue, typically excluding one-time items.View full glossary entry re-rates the business. This debate will resolve as early 2027 GSE loan delivery data reveals actual lender defection rates versus retained scoring volumes.
Base-Case Forces
Event Risk ScoreHigh66/100Near-certain positive forces
Top Drivers / Tailwinds
Near-certain forces that support the investment thesis. These forces are treated as part of the base case (more than 60% probability of occurrence). Impact columns are specific to this asset class.
Scroll to view all columns
| Driver / Tailwind | Category | Est. stock-price impact | Est. earnings impact | Why it matters |
|---|---|---|---|---|
| Secondary securitization institutional inertia | Competitive Positioning | +26% | +20% | Secondary mortgage-backed securities covenants and rating agency criteria remain hardcoded to legacy scoring benchmarks. Multi-trillion-dollar institutional bondholders require long-term historical default calibration to model tranche risk, penalizing unfamiliar models with wider yield spreads. This operational friction prevents lenders from abandoning established scoring architecture, preserving wholesale royalty streams. |
| Enterprise cloud platform ARRannual recurring revenueAnnual recurring revenue (ARR) measures the normalized yearly value of contracted recurring revenue, typically excluding one-time items.View full glossary entry expansion | Innovation And Product | +24% | +22% | The cloud-native decision management platform is expanding annual recurring revenueannual recurring revenueAnnual recurring revenue (ARR) measures the normalized yearly value of contracted recurring revenue, typically excluding one-time items.View full glossary entry at over sixty percent, supported by net retention rates exceeding one hundred twenty percent. As global banks embed the software into mission-critical fraud and onboarding workflows, high switching costsswitching costsFinancial, operational, technical, contractual, or learning costs incurred when changing products or providers.View full glossary entry decouple corporate cash generation from cyclical loan origination volumes. |
| Non-mortgage credit scoring dominance | Competitive Positioning | +18% | +16% | Outside conforming mortgages, the scoring franchise retains an entrenched ninety-percent market share across auto lending, credit cards, and personal installment credit. Because these verticals operate independent of housing regulatory mandates, established pricing schedules continue delivering predictable, high-margin licensing royalties across hundreds of millions of consumer files. |
| Direct licensing margin recapture model | Operational Efficiency | +16% | +18% | Management's direct licensing program bypasses credit bureau intermediaries by contracting directly with lenders and resellers. By combining nominal upfront inquiry pricing with closing fees on funded loans, the model defends net unit economicsunit economicsRevenue, variable cost, contribution profit, and acquisition or retention economics measured for one customer, product, transaction, or operating unit.View full glossary entry per origination, disarming consumer fee optics while capturing distribution margin previously lost to credit reporting agencies. |
Near-certain negative forces
Top Frictions / Headwinds
Near-certain forces that could slow, cap, or damage the thesis. These forces are treated as part of the base case (more than 60% probability of occurrence). Impact columns are specific to this asset class.
Scroll to view all columns
| Friction / Headwind | Category | Est. stock-price impact | Est. earnings impact | Why it matters |
|---|---|---|---|---|
| FHFA conforming mortgage monopoly dismantling | Regulatory | -25% | -22% | Federal housing directives permitting GSE lenders to deliver alternative credit scores terminate a three-decade regulatory exclusivity. With bureau-backed competitors aggressively discounting per-inquiry fees, lenders possess negotiating leverage that halts unilateral wholesale score price escalations and forces defensive concessions across price-sensitive origination pipelines. |
| Antitrust scrutinyantitrust scrutinyAntitrust scrutiny is regulatory examination of conduct, pricing, mergers, or market power that may reduce competition or harm consumers.View full glossary entry and political retaliation | Political And Geopolitical | -15% | -12% | Bipartisan congressional investigations, state attorney general inquiries, and Department of Justice scrutiny targeting cumulative score price hikes create severe headline overhang. The persistent threat of civil investigative demands or statutory fee caps constrains management's pricing flexibility and elevates corporate compliance and legal defense expenditures. |
| Leveraged balance sheetbalance sheetA financial statement showing assets, liabilities, and equity at a specific point in time.View full glossary entry refinancing friction | Capital Allocation | -12% | -10% | Aggressive debt-financed share repurchases drove stockholders' equity to negative levels, leaving gross debt near 5.6 billion dollars. In a benchmark rate environment near five percent, floating-rate interest charges absorb operating cash flowoperating cash flowCash generated or consumed by a company's core business operations.View full glossary entry, constraining discretionary capital allocationcapital allocationThe decision process for directing capital among operations, investment, acquisitions, debt repayment, dividends, and share repurchases.View full glossary entry and necessitating debt amortization over aggressive . |
| Persistent mortgage volume macro stagnation | Macroeconomic And Macrofinancial | -11% | -11% | Elevated benchmark policy rates and sticky mortgage yields continue to suppress residential housing turnoverhousing turnoverThe rate at which residential properties are bought and sold, impacting demand for home improvement goods.View full glossary entry and refinancing activity. Because transactional scoring royalties depend directly on loan application velocity, prolonged origination depression limits aggregate pull counts, preventing transaction growth from compensating for competitive fee moderation. |
What Could Break or Accelerate the Thesis
Plausible downside scenarios
Tail Risks
Tail yet plausible downside scenarios selected for their highest potential impact.
Scroll to view all columns
| Tail scenario | Chance of Occurring | Stock Price Impact | Why plausible / what changes |
|---|---|---|---|
| DOJ antitrust civil enforcement decree | 28% | -38% | The Department of Justice Antitrust Division could file a formal monopolization lawsuit challenging credit score pricing tiers and reseller distribution contracts by late 2027. A binding judicial consent decreeconsent decreeConsent decree is a legally binding settlement in which parties agree to specific obligations without fully litigating the underlying dispute.View full glossary entry capping wholesale scoring fees or mandating structural separation of scoring from software would decimate operating marginsoperating marginsOperating profit as a percentage of revenue after operating expenses, before interest and taxes.View full glossary entry and permanently impair annual free cash flowfree cash flowFree cash flow (FCF) is cash generated after operating expenses and capital expenditures that remains available for debt reduction, reinvestment, or shareholder returns.View full glossary entry. |
| Regulatory mandate of bi-merge reporting | 32% | -30% | Federal housing authorities could formally mandate a transition from tri-merge credit reports to a bi-merge standard by 2028 to lower consumer closing costs. Requiring only two bureau pulls per mortgage application would instantly cut aggregate industry scoring volume by one-third, severely contracting high-margin royalty revenue and exposing fixed balance-sheet debt burdens. |
Plausible upside scenarios
Tail Opportunities
Tail yet plausible upside scenarios selected for their highest potential impact.
Scroll to view all columns
| Tail scenario | Chance of Occurring | Stock Price Impact | Why plausible / what changes |
|---|---|---|---|
| Secondary MBS covenants mandate next-generation scores | 35% | +38% | Secondary mortgage-backed securities investors and credit rating agencies could formally reject uncalibrated rival scores, mandating next-generation trended FICO algorithms across agency pools by 2028. Triggered by early securitization default divergences, institutional asset managers would require proven predictive models in servicing contracts, fully restoring pricing hegemony and triggering an immediate multiple rerating. |
| Global banking agentic platform standardization | 25% | +32% | Tier-one global commercial banks could standardize enterprise-wide fraud mitigation and autonomous credit decisioning onto the cloud platform by 2029. Triggered by strict governance requirements around AI explainability, scaled multi-year consumption contracts would accelerate software annual recurring revenueannual recurring revenueAnnual recurring revenue (ARR) measures the normalized yearly value of contracted recurring revenue, typically excluding one-time items.View full glossary entry past 1.5 billion dollars, permanently decoupling corporate valuation from domestic credit bureau controversies. |
Company Financial Analysis
Fair Isaac Earnings and Financials Analysis by AI
Financial figures available as of Sep 20, 2026. Only filings and source records available by this analysis date are included.
Earnings and financials
AI Review
The company's recent financial results show impressive top-line growth, with trailing twelve-month revenue reaching $2.39 billion and free cash flow approaching $1.0 billion. This financial expansion was driven largely by significant wholesale price increases on mortgage credit scores, which flowed almost directly to operating profit with minimal incremental costs. However, these headline numbers conceal an important underlying dynamic. While revenue expanded rapidly, transaction volumes across mortgage originations grew only modestly. With housing regulators now challenging aggressive fee escalation, future earnings growth cannot rely solely on price increases and must increasingly depend on the rapid expansion of enterprise cloud software.
Revenue, earnings, and cash flow
The table compares up to five fiscal years of revenue, net income, and free cash flow available to this analysis.
| Fiscal year | Revenue | Net income | Free cash flow |
|---|---|---|---|
| 2025 | USD 2B | USD 651.9M | USD 769.9M |
| 2024 | USD 1.7B | USD 512.8M | USD 607.4M |
| 2023 | USD 1.5B | USD 429.4M | USD 464.7M |
| 2022 | USD 1.4B | USD 373.5M | USD 503.4M |
| 2021 | USD 1.3B | USD 392.1M | USD 416.2M |
Valuation context: historical P/E
The table compares up to five fiscal years of point-in-time valuation evidence available to this analysis.
| Fiscal year | P/E | Earnings basis | Currency basis | Ticker / reporting |
|---|---|---|---|---|
| 2025 | 55.0x | TTM | Native | USD / USD |
| 2024 | 94.1x | TTM | Native | USD / USD |
| 2023 | 51.0x | TTM | Native | USD / USD |
| 2022 | 28.1x | Annual | Native | USD / USD |
| 2021 | 27.9x | Annual | Native | USD / USD |
P/E uses historical market capitalization and earnings known at each period. Cross-currency observations are normalized to USD using point-in-time FX rates.
Profitability and margins
AI Review
Operating profitability reached exceptional levels over recent periods, with gross margins climbing to 82.2% and operating margins exceeding 46.5%. This dramatic widening reflected pure operating leverage in the scoring segment, where delivering algorithmic queries incurs practically zero marginal distribution cost. Looking forward, this peak margin level faces natural stabilization. Increased pricing competition in conforming mortgages and the growing proportion of cloud software revenue—which carries necessary hosting and implementation expenses—will moderate consolidated operating margins, though they are expected to remain highly profitable above forty percent.
The table compares up to five fiscal years of operating income and reported profitability margins.
| Fiscal year | Operating income | Operating margin | Net margin |
|---|---|---|---|
| 2025 | USD 924.9M | 46.5% | 32.7% |
| 2024 | USD 733.6M | 42.7% | 29.9% |
| 2023 | USD 642.8M | 42.5% | 28.4% |
| 2022 | USD 542.4M | 39.4% | 27.1% |
| 2021 | USD 505.5M | 38.4% | 29.8% |
Balance sheet and leverage
AI Review
The balance sheet displays deeply negative stockholders' equity of negative $1.75 billion, which is an optical result of multi-billion-dollar share repurchases exceeding historical retained earnings rather than operational losses. However, borrowing to finance buybacks pushed total debt to roughly $5.6 billion, including a $1.5 billion term loan. While strong operating cash flows comfortably cover interest obligations with healthy coverage ratios, elevated benchmark interest rates make debt refinancing more expensive. Management must now prioritize scheduled debt repayment and covenant compliance over aggressive buybacks, temporarily pausing the rapid reduction of outstanding shares.
The table compares up to five fiscal years of debt, liquidity, net cash or debt, and current-ratio evidence.
| Fiscal year | Total debt | Cash + short-term investments | Net cash / (debt) | Current ratio |
|---|---|---|---|---|
| 2025 | USD 3.1B | USD 134.1M | USD 2.9B net debt | 0.83x |
| 2024 | USD 2.2B | USD 150.7M | USD 2.1B net debt | 1.62x |
| 2023 | USD 1.9B | USD 136.8M | USD 1.8B net debt | 1.51x |
| 2022 | USD 1.9B | USD 133.2M | USD 1.8B net debt | 1.46x |
| 2021 | USD 1.3B | USD 195.4M | USD 1.1B net debt | 0.99x |
Net debt below zero is displayed as net cash. Current ratio is current assets divided by current liabilities.
Capex and investment intensity
AI Review
The business operates an exceptionally capital-light model that requires minimal physical infrastructure. In fiscal 2025, capital expenditures consumed less than one percent of total revenue, as the core mathematical algorithms and cloud software do not require factories or heavy machinery. This allows over eighty percent of operating income to convert directly into free cash flow. Instead of heavy physical spending, management prioritizes research and development, investing $188 million in fiscal 2025 to advance cloud analytics and proprietary decision platforms. This disciplined intellectual reinvestment enhances predictive accuracy while releasing substantial cash flow to service debt and fund strategic initiatives.
The table compares up to five fiscal years of capital expenditure and research-and-development investment.
| Fiscal year | Capital expenditure | R&D spend |
|---|---|---|
| 2025 | USD 8.9M | USD 188.3M |
| 2024 | USD 25.6M | USD 171.9M |
| 2023 | USD 4.2M | USD 160M |
| 2022 | USD 6M | USD 146.8M |
| 2021 | USD 7.6M | USD 171.2M |
Quarterly Forecast Scenarios
Fair Isaac Averaged Consensus Scenarios
One row per forecast quarter. Asset scenario targets are shown in USD; benchmark values are shown in USD.
Scroll to view all columns
| Quarter | Bear case (USD) | Base case (USD) | Bull case (USD) | S&P 500 benchmark (USD) |
|---|---|---|---|---|
| $892.70 | $966.64 | $1,026 | $750.26 | |
| $821.28 | $985.52 | $1,097 | $736.44 | |
| $780.22 | $1,017 | $1,163 | $743.40 | |
| $749.01 | $1,049 | $1,221 | $755.15 | |
| $734.03 | $1,080 | $1,270 | $776.22 | |
| $741.37 | $1,112 | $1,309 | $787.13 | |
| $763.61 | $1,163 | $1,387 | $802.83 | |
| $778.88 | $1,208 | $1,466 | $812.05 | |
| $810.04 | $1,256 | $1,544 | $839.18 | |
| $834.34 | $1,306 | $1,647 | $850.50 | |
| $829.97 | $1,354 | $1,718 | $872.39 | |
| $838.27 | $1,402 | $1,816 | $885.51 | |
| $855.03 | $1,440 | $1,840 | $909.56 | |
| $855.03 | $1,491 | $1,932 | $916.13 | |
| $863.58 | $1,548 | $2,048 | $936.51 | |
| $854.95 | $1,597 | $2,141 | $947.34 | |
| $872.05 | $1,646 | $2,227 | $969.59 | |
| $872.05 | $1,692 | $2,338 | $979.99 | |
| $880.77 | $1,744 | $2,432 | $999.60 | |
| $889.57 | $1,794 | $2,553 | $1,012 |
Behind the synthesis
How each opinion shapes the consensus
The independently supported common pattern confirms that while headline regulatory directives authorize alternative scoring models, secondary mortgage securitization plumbing, private-label covenants, and non-mortgage verticals like auto and credit cards remain heavily anchored to legacy scoring architectures. However, correlated bullish assumptions frequently treat past triple-digit wholesale price escalations as permanently repeatable and assume aggressive debt-funded buybacks can persist unhindered. The strongest credible contrarian case highlights that recent revenue growth stemmed almost entirely from unit price increases rather than transaction volume, leaving gross margins exposed if regulatory scrutiny freezes pricing tiers while floating-rate debt service escalates. Material unsupported claims project rapid multiple re-expansion above historical software peaks despite negative accounting equity. Relative weights therefore prioritize empirically evidenced reports that anchor on audited financial filings, balance sheet deleveraging necessities, and realistic platform software transition dynamics over speculative monopoly rent preservation.
Universal Investor AI
The Polymath
Opus 5This exceptionally well-evidenced report uses audited SEC filings and regulatory releases to dissect the mortgage royalty structure and balance sheet debt covenants. Its rigorous, uninflated scenario accounts for frozen royalty rates and debt paydown requirements.
Universal Investor AI
The Polymath
GPT-6 AstraThis report provides excellent empirical grounding using primary SEC filings, realistically evaluating mortgage price elasticities against rising debt service costs. It balances direct licensing opportunities with near-term refinancing frictions, avoiding unverified valuation inflation.
Niccolo Machiavelli AI
The Insider
Gemini 3.8 FlashThis perspective demonstrates deep structural understanding of secondary mortgage covenants and the direct licensing closing-fee mechanism. It is weighted robustly, tempered only by somewhat ambitious multiple rerating timelines in its projected path.
Warren Buffett AI
The Value Seeker
Gemini 3.8 FlashSupported by verifiable regulatory and trade documentation, this report details non-mortgage scoring insulation and platform software growth. It earns a strong weight, though its long-term equity appreciation path slightly discounts persistent political headline friction.
Ray Dalio AI
The Strategist
Gemini 3.8 FlashThe macroeconomic framing is disciplined, accurately linking benchmark yields to origination volumes and debt service constraints. It correctly captures the durability of non-mortgage scoring while presenting a balanced view of regulatory transition timelines.
Sherlock Holmes AI
The Whistleblower
Gemini 3.8 FlashOffering a sober and credible operational audit, this evaluation correctly flags the margin vulnerability of relying on price hikes over volume. It accurately diagnoses negative book equity risks, though it slightly underestimates secondary market inertia.
Elon Musk AI
The Visionary
Gemini 3.8 FlashThis analysis provides a valuable contrarian examination of credit bureau retaliation, antitrust risks, and terminal pricing resistance. It is moderately downweighted due to an overly aggressive assumption regarding the speed of lender defection to VantageScore.
Michael Burry AI
The Vulture
Gemini 3.8 FlashThe evaluation offers an incisive critique of debt-funded share cannibalization and mortgage revenue concentration. It is penalized for assuming an immediate collapse in gross margins that disregards substantial institutional switching barriers across secondary markets.
Universal Investor AI
The Polymath
Gemini 3.8 FlashThe analysis offers valid insights into secondary mortgage market inertia and enterprise cloud platform scaling. However, it relies heavily on uncorroborated multiple expansion and optimistic origination volume rebounds under tight monetary conditions.
Universal Investor AI
The Polymath
Gemini 3.8 FlashThe thesis correctly captures the earnings power of tiered score pricing and platform recurring revenue. However, it overstates the pace of long-term float shrinkage while minimizing emerging refinancing frictions in a higher-rate macro environment.
Superintelligence AI
The Anthropologist
Gemini 3.8 FlashThe analysis effectively highlights the structural switching barriers in private-label securitizations and the momentum of platform annual recurring revenue. However, it overstates long-term valuation multiples in an era of constrained mortgage originations.
Warren Buffett AI
The Value Seeker
Gemini 3.8 FlashWhile accurately highlighting the capital-light nature of algorithm licensing, this thesis underestimates regulatory fee intervention and ignores the balance-sheet vulnerabilities stemming from deeply negative accounting equity and heightened debt servicing costs.
J.P. Morgan AI
The Titan
Gemini 3.8 FlashThe report presents a compelling vision of enterprise decisioning expansion, but projects excessive multiple expansion toward software peers. It downplays the immediate cash flow impact of regulatory scrutiny and floating-rate debt obligations.
Superintelligence AI
The Anthropologist
Gemini 3.8 FlashThe thesis provides creative framing around algorithmic rent extraction, but heavily overweights pricing elasticity while assuming continuous debt-financed repurchases despite covenant ceilings. Its aggressive projections lack sufficient empirical caution regarding policy risks.
Research Provenance
References & Context
This Fair Isaac consensus analysis combines structured market evidence with independent AI-agent forecasts. External references below are limited to sources recorded by the researcher agents for this forecast batch.
Primary analysis inputs
- iPulse AI Multi-Agent Forecasts — independent analyst personas, model outputs, and consensus synthesis.
- iPulse AI Global Events Context — macroeconomic, geopolitical, regulatory, and industry-event context.
- Structured market history — prices, distributions, volatility, identifiers, and listing metadata.
- Company earnings and financial statements — revenue, profitability, balance-sheet, cash-flow, and investment trends.
- Researcher web evidence — public sources consulted to challenge and contextualize the forecast thesis.
Independent AI Advisor panel
- AI Advisors
- 14
- AI Researchers
- 11
- AI Thinkers
- 3
Sources retained from AI Researcher searches
Asset-specific · Researcher webShowing the top 15 of 97 deduplicated sources retained for this batch.
- 01Federal Reserve Board - Federal Reserve issues FOMC statementfederalreserve.gov
- 02Credit Scores | FHFAfhfa.gov
- 03Homebuying Advances into New Era of Credit Score Competition | FHFAfhfa.gov
- 04FHA TOTAL | HUD.gov / U.S. Department of Housing and Urban Development (HUD)hud.gov
- 05Documentsec.gov
- 06FAIR ISAAC CORP - Form 8-K - FY2026sec.gov
- 07FAIR ISAAC CORP - Form 8-K - FY2026sec.gov
- 08fico-20260630sec.gov
- 09fico-20260630sec.gov
- 10https://www.sec.gov/Archives/edgar/data/814547/000081454726000031/exhibit991erq32026.htm?utm_source=openaisec.gov
- 11Fair Isaac stock heads into the open after a 5.3 percent jumpad-hoc-news.de
- 12Why FICO Stock Moved Today | Fair Isaac Corporation | BestStocksbeststocks.com
- 13FICO Score Initiatives & Updatescertifiedcredit.com
- 14FICO Stock Quote Price and Forecast | CNNcnn.com
- 15Equifax Statement on FICO® 2X Price Increase for 2026 and Mortgage Direct License Programequifax.com
And 82 more sources were used and retained in the batch inventory.
Context retained with this Consensus
The same public-safe market, global-event, and fundamental context supplied to the AI Advisor panel.
Global context snapshot
2025 Full-Year Global Market and World-Events Context
Download Archived SnapshotCoverage 2025-01-01 to 2025-12-31 · Knowledge cutoff 2025-12-31
This full-year context package covers the principal geopolitical, economic, monetary-policy, technology, trade, energy, and institutional developments that shaped global markets during 2025. It gives the forecasting model a chronological account of major world events together with their likely transmission into growth, inflation, interest rates, supply chains, commodities, currencies, public markets, and sector-level investment conditions.
The package also includes monthly and quarterly macroeconomic and cross-asset reference tables spanning US and international growth, central-bank policy, sovereign yields, major equity indices, foreign exchange, energy, industrial and precious metals, and digital assets. Quarterly and full-year high-impact summaries are integrated; monthly quantitative series remain working values pending final audit, and that qualification is part of the preserved context.
| Top 3 Market Shifts From File | Date | Status |
|---|---|---|
| DeepSeek shock and AI economics reset | 2025-01-27 | OPEN ENDED TREND |
| US tariff regime escalation and trade-system rupture | 2025-02-01 | ACTIVE POLICY REGIME |
| Federal Reserve easing cycle after a prolonged hold | 2025-09-17 | ACTIVE POLICY REGIME |
Representative Sources of the Context File
And more sources from the retained context package.
2026 Year-to-Date Global Market and World-Events Context Through September 20
Download Archived SnapshotCoverage 2026-01-01 to 2026-09-20 · Knowledge cutoff 2026-09-20
January 1-September 20, 2026: monetary tightening, energy security, trade restrictions, AI financing and divergent growth; five leading market themes.
Fed raised rates to 3.75%-4.00%; ECB hike is in force and BOJ increase starts September 24. Markets through September 18, bitcoin through September 19.
| Top 3 Market Shifts From File | Date | Status |
|---|---|---|
| Renewed monetary tightening amid persistent inflation | 2026-01-30 | ACTIVE POLICY REGIME |
| Iran/Hormuz conflict and wider energy-security disruption | 2026-02-28 | ONGOING |
| Tariff legal reset and strategic supply restrictions | 2026-02-20 | ACTIVE POLICY REGIME |
Representative Sources of the Context File
And more sources from the retained context package.
Fundamental context
Income statement
9 fieldsdepreciationAndAmortization · ebit · ebitda · grossProfit · +5 more fields
Balance sheet
12 fieldscash · commonStockSharesOutstanding · longTermDebt · netDebt · +8 more fields
Cash flow
5 fieldscapitalExpenditures · dividendsPaid · freeCashFlow · salePurchaseOfStock · +1 more field
annual: 2014-09-30–2025-09-30, 12 periods; quarterly: 2023-09-30–2026-06-30, 12 periods
Currencies cited: USD (quote USD; primary reporting USD; converted/valuation USD).
End of the paywalled preview
The excerpt from Deep Dive: detailed analysis to this notice is the simplified paywalled content included on this page. A signed-in, verified account with the required subscription provides the full interactive interface and the additional research, datasets and tools listed below.
Those additional materials are not included in this preview and cannot be revealed by removing its visual restrictions.
Additional with full access
Individual AI Advisor reports
- Investment theses
- Bull and bear scenarios and alpha signals
- Drivers, headwinds, risks and opportunities
- Quarterly forecast rationale
- Advisor research references and configuration
Additional datasets and interactive tools
- Interactive forecast comparisons
- Available detailed financial statements
- Market history and corporate-action adjustments
- Eligible historical publication workspaces
Explore complete public research examples
These public assets show the complete AI Consensus research. Their findings concern those assets, not this report.