What is the intrinsic value of IGOI?
As of 2025-05-18, the Intrinsic Value of iGO Inc (IGOI) is
11.97 USD. This IGOI valuation is based on the model Peter Lynch Fair Value.
With the current market price of 5.49 USD, the upside of iGO Inc is
118.07%.
Is IGOI undervalued or overvalued?
Based on its market price of 5.49 USD and our intrinsic valuation, iGO Inc (IGOI) is undervalued by 118.07%.
11.97 USD
Intrinsic Value
IGOI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(996.02) - 332.52 |
(438.95) |
-8095.5% |
| DCF (Growth 10y) |
(5,724.48) - (6,530.99) |
(6,068.32) |
-110634.0% |
| DCF (EBITDA 5y) |
(2,723.22) - (1,619.64) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(3,301.95) - (2,211.40) |
(1,234.50) |
-123450.0% |
| Fair Value |
11.97 - 11.97 |
11.97 |
118.07% |
| P/E |
10.19 - 34.88 |
21.49 |
291.5% |
| EV/EBITDA |
14.39 - 1,240.94 |
498.15 |
8973.8% |
| EPV |
52.81 - 62.98 |
57.89 |
954.5% |
| DDM - Stable |
11.74 - 22.08 |
16.91 |
208.0% |
| DDM - Multi |
5.42 - 8.21 |
6.55 |
19.3% |
IGOI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8.83 |
| Beta |
0.89 |
| Outstanding shares (mil) |
1.61 |
| Enterprise Value (mil) |
11.39 |
| Market risk premium |
4.24% |
| Cost of Equity |
11.94% |
| Cost of Debt |
5.00% |
| WACC |
8.46% |