The Discounted Cash Flow (DCF) valuation of Intellinetics Inc (INLX) is 7.62 USD. With the latest stock price at 13.00 USD, the upside of Intellinetics Inc based on DCF is -41.3%.
Based on the latest price of 13.00 USD and our DCF valuation, Intellinetics Inc (INLX) is a sell. selling INLX stocks now will result in a potential gain of 41.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 6.7% | 6.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 4.14 - 59.80 | 7.62 |
| Upside | -68.2% - 360.0% | -41.3% |