The Discounted Cash Flow (DCF) valuation of Intellinetics Inc (INLX) is 6.85 USD. With the latest stock price at 11.93 USD, the upside of Intellinetics Inc based on DCF is -42.6%.
Based on the latest price of 11.93 USD and our DCF valuation, Intellinetics Inc (INLX) is a sell. selling INLX stocks now will result in a potential gain of 42.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.0% | 6.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 3.68 - 57.45 | 6.85 |
| Upside | -69.1% - 381.6% | -42.6% |