Is Inotiv undervalued or overvalued?
As of 2025-03-21, the Intrinsic Value of Inotiv Inc (NOTV) is 15.61 USD. This Inotiv valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 3.20 USD, the upside of Inotiv Inc is 387.90%. This means that Inotiv is undervalued by 387.90%.
The range of the Intrinsic Value is 8.15 - 21.40 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (57.68) - (28.39) | (35.73) | -1216.6% |
| DCF (Growth 10y) | (13.67) - (7.00) | (12.07) | -477.2% |
| DCF (EBITDA 5y) | (8.81) - (6.11) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 8.15 - 21.40 | 15.61 | 387.9% |
| Fair Value | -17.82 - -17.82 | -17.82 | -656.76% |
| P/E | (83.31) - (89.08) | (89.62) | -2900.5% |
| EV/EBITDA | (10.98) - (11.01) | (10.99) | -443.4% |
| EPV | 3.00 - 7.34 | 5.17 | 61.6% |
| DDM - Stable | (16.05) - (55.76) | (35.90) | -1221.9% |
| DDM - Multi | (8.14) - (24.48) | (12.50) | -490.7% |
| Market Cap (mil) | 108.38 |
| Beta | 4.45 |
| Outstanding shares (mil) | 33.87 |
| Enterprise Value (mil) | 466.36 |
| Market risk premium | 4.60% |
| Cost of Equity | 14.65% |
| Cost of Debt | 7.73% |
| WACC | 8.29% |