As of 2025-05-29, the Intrinsic Value of Mind CTI Ltd (MNDO) is 3.50 USD. This MNDO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.47 USD, the upside of Mind CTI Ltd is 138.80%.
The range of the Intrinsic Value is 2.98 - 4.28 USD
Based on its market price of 1.47 USD and our intrinsic valuation, Mind CTI Ltd (MNDO) is undervalued by 138.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.98 - 4.28 | 3.50 | 138.8% |
| DCF (Growth 10y) | 3.26 - 4.58 | 3.78 | 158.2% |
| DCF (EBITDA 5y) | 3.00 - 4.47 | 3.33 | 127.5% |
| DCF (EBITDA 10y) | 3.27 - 4.74 | 3.65 | 149.2% |
| Fair Value | 1.14 - 1.14 | 1.14 | -22.42% |
| P/E | 4.04 - 5.36 | 4.74 | 223.7% |
| EV/EBITDA | 2.73 - 4.30 | 3.16 | 115.8% |
| EPV | 3.05 - 3.86 | 3.45 | 135.7% |
| DDM - Stable | 1.37 - 2.94 | 2.16 | 47.4% |
| DDM - Multi | 2.12 - 3.32 | 2.57 | 75.5% |
| Market Cap (mil) | 29.84 |
| Beta | 0.66 |
| Outstanding shares (mil) | 20.37 |
| Enterprise Value (mil) | 25.39 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.76% |
| Cost of Debt | 5.00% |
| WACC | 7.21% |