As of 2025-05-16, the Intrinsic Value of Intellinetics Inc (INLX) is 7.62 USD. This INLX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.00 USD, the upside of Intellinetics Inc is -41.30%.
The range of the Intrinsic Value is 4.14 - 59.80 USD
Based on its market price of 13.00 USD and our intrinsic valuation, Intellinetics Inc (INLX) is overvalued by 41.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.14 - 59.80 | 7.62 | -41.3% |
| DCF (Growth 10y) | 9.45 - 135.30 | 17.35 | 33.4% |
| DCF (EBITDA 5y) | 21.50 - 27.07 | 25.59 | 96.8% |
| DCF (EBITDA 10y) | 35.46 - 47.69 | 43.54 | 234.9% |
| Fair Value | -3.21 - -3.21 | -3.21 | -124.66% |
| P/E | (0.01) - (0.57) | (0.01) | -100.1% |
| EV/EBITDA | 11.14 - 13.45 | 13.00 | 0.0% |
| EPV | 5.15 - 6.59 | 5.87 | -54.8% |
| DDM - Stable | (2.37) - (38.84) | (20.60) | -258.5% |
| DDM - Multi | 3.38 - 43.10 | 6.28 | -51.7% |
| Market Cap (mil) | 55.38 |
| Beta | -0.10 |
| Outstanding shares (mil) | 4.26 |
| Enterprise Value (mil) | 54.44 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.03% |
| Cost of Debt | 5.85% |
| WACC | 5.98% |