As of 2025-07-19, 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 56.20%.
The range of the Intrinsic Value is 35.13 - 507.83 USD
Based on its market price of 40.15 USD and our intrinsic valuation, Intelligent Systems Corp (INS) is undervalued by 56.20%.
| 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) | 72.38 - 89.09 | 80.27 | 99.9% |
| DCF (EBITDA 10y) | 135.46 - 190.31 | 160.33 | 299.3% |
| Fair Value | 4.79 - 4.79 | 4.79 | -88.07% |
| P/E | 28.09 - 42.29 | 37.05 | -7.7% |
| EV/EBITDA | 22.27 - 47.84 | 36.92 | -8.0% |
| 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% |
| 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% |