As of 2025-06-21, the Intrinsic Value of Iqstel Inc (IQST) is 98.99 USD. This IQST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.44 USD, the upside of Iqstel Inc is 948.60%.
The range of the Intrinsic Value is 63.51 - 230.38 USD
Based on its market price of 9.44 USD and our intrinsic valuation, Iqstel Inc (IQST) is undervalued by 948.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 63.51 - 230.38 | 98.99 | 948.6% |
| DCF (Growth 10y) | 176.16 - 711.56 | 289.52 | 2966.9% |
| DCF (EBITDA 5y) | 87.56 - 205.00 | 140.45 | 1387.8% |
| DCF (EBITDA 10y) | 183.86 - 471.46 | 302.51 | 3104.6% |
| Fair Value | -10.33 - -10.33 | -10.33 | -209.43% |
| P/E | (34.21) - 7.21 | (18.05) | -291.3% |
| EV/EBITDA | (1.73) - 9.37 | 3.79 | -59.9% |
| EPV | (4.45) - (6.67) | (5.56) | -158.9% |
| DDM - Stable | (20.62) - (71.68) | (46.15) | -588.9% |
| DDM - Multi | 99.80 - 276.26 | 147.45 | 1462.0% |
| Market Cap (mil) | 27.38 |
| Beta | 0.82 |
| Outstanding shares (mil) | 2.90 |
| Enterprise Value (mil) | 32.92 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.80% |
| Cost of Debt | 16.73% |
| WACC | 7.90% |