The Discounted Cash Flow (DCF) valuation of Internet Infinity Inc (ITNF) is 0.00 USD. With the latest stock price at 0.01 USD, the upside of Internet Infinity Inc based on DCF is -96.7%.

Is ITNF a buy or a sell?

Based on the latest price of 0.01 USD and our DCF valuation, Internet Infinity Inc (ITNF) is a sell. Selling ITNF stocks now will result in a potential gain of 96.7%.

	Range	Selected
WACC / Discount Rate	5.2% - 6.4%	5.8%
Long-term Growth Rate	1.0% - 3.0%	2.0%
Fair Price	(0.00) - 0.00	0.00
Upside	-100.5% - -87.4%	-96.7%

0.01 USD

Stock Price

0.00 USD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

ITNF DCF Valuation: Revenue & Expenses Forecast

(USD in millions)		Projections

	03-2013	03-2014	03-2015	03-2016	03-2017	03-2018

Revenue	0	0	0	0	0	0
% Growth	165%	-74%	7%	2%	8%	2%

Cost of goods sold	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Selling, G&A expenses	(0)	(0)	(0)	(0)	(0)	(0)
% of Revenue	47%	47%	47%	47%	47%	47%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(0)	(0)	(0)	(0)	(0)	(0)
% of Revenue	213%	213%	213%	213%	213%	213%

Tax expense	0	0	0	0	0	0
Tax rate	0%	27%	27%	27%	27%	27%

Net profit	(0)	(0)	(0)	(0)	(0)	(0)
% Margin	-160%	0%	0%	0%	0%	0%