As of 2025-07-04, the Intrinsic Value of Inotiv Inc (NOTV) is 16.44 USD. This Inotiv valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 2.02 USD, the upside of Inotiv Inc is 712.00%.
The range of the Intrinsic Value is 12.47 - 20.08 USD
Based on its market price of 2.02 USD and our intrinsic valuation, Inotiv Inc (NOTV) is undervalued by 712.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (51.42) - (27.39) | (34.22) | -1789.8% |
| DCF (Growth 10y) | (11.29) - (6.93) | (10.09) | -598.1% |
| DCF (EBITDA 5y) | (6.45) - (5.05) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 12.47 - 20.08 | 16.44 | 712.0% |
| Fair Value | -9.97 - -9.97 | -9.97 | -592.55% |
| P/E | (41.93) - (47.48) | (45.38) | -2341.1% |
| EV/EBITDA | (6.83) - (6.55) | (6.66) | -428.9% |
| EPV | 2.65 - 4.90 | 3.77 | 86.3% |
| DDM - Stable | (9.93) - (23.35) | (16.64) | -921.9% |
| DDM - Multi | (8.45) - (15.97) | (11.10) | -648.1% |
| Market Cap (mil) | 88.80 |
| Beta | 1.84 |
| Outstanding shares (mil) | 43.85 |
| Enterprise Value (mil) | 471.88 |
| Market risk premium | 4.60% |
| Cost of Equity | 14.87% |
| Cost of Debt | 7.73% |
| WACC | 7.97% |