INS
Intelligent Systems Corp
Price:  
40.15 
USD
Volume:  
17,092.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

INS Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Intelligent Systems Corp (INS) is 62.70 USD. This INS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.15 USD, the upside of Intelligent Systems Corp is %.

The range of the Intrinsic Value is 35.13 - 507.83 USD

40.15 USD
Stock Price
62.70 USD
Intrinsic Value
Intrinsic Value Details

INS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 35.13 - 507.83 62.70 56.2%
DCF (Growth 10y) 73.35 - 1,130.86 135.17 236.7%
DCF (EBITDA 5y) 62.33 - 75.02 68.37 70.3%
DCF (EBITDA 10y) 117.68 - 161.47 137.69 242.9%
Fair Value 4.79 - 4.79 4.79 -88.07%
P/E 20.07 - 42.32 33.46 -16.7%
EV/EBITDA 36.98 - 89.25 53.36 32.9%
EPV 12.14 - 18.49 15.32 -61.9%
DDM - Stable 7.07 - 115.28 61.18 52.4%
DDM - Multi 17.94 - 245.79 34.52 -14.0%

INS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 356.93
Beta 0.90
Outstanding shares (mil) 8.89
Enterprise Value (mil) 336.37
Market risk premium 4.24%
Cost of Equity 8.60%
Cost of Debt 5.00%
WACC 6.40%