Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
INNODATA INC
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-85.9% vs price
Base Case (Median)
-71.1% vs price
Bull Case (75th pct.)
-16.6% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $6.55 | -88.7% | High (40%) |
| PE Comparable | $34.72 | -40.1% | Medium (25%) |
| Growth Trajectory DCF | $61.98 | 6.9% | Medium (20%) |
| Graham Number | $9.79 | -83.1% | Low (10%) |
| EV/EBITDA | $16.76 | -71.1% | Medium (20%) |
| EV/FCF | $112.19 | 93.4% | Medium (20%) |
| Earnings Power Value | $4.69 | -91.9% | Medium (50%) |
Based on 7 out of 7 methods, INOD appears overvalued at the current price of $58.00. The base case fair value of $16.76 implies 71.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.