IDT CORP (IDT)
Telephone Communications (No Radiotelephone) · Communication Services · $1.5B
Intrinsic Value (Consensus)
$71.63
Current Price
$60.20
Margin of Safety
+19%
19% Below Intrinsic Value
Value: $72
Price: $60
Valuation Model Estimates
Current Price: $60.20
DCF (Discounted Cash Flow)
$176.83
Graham Number
$28.58
Earnings Power Value
$29.22
Relative Value (P/E)
$60.20
Dividend Discount Model
$63.33
Consensus Value
$71.63
Model Assumptions
Discount Rate
10.3%
Growth Rate
18.5%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $3.01
- EPS (Forward)
- $3.57
- Book Value
- $12.06
- P/E Ratio
- 20.0
- Forward P/E
- 16.9
- PEG Ratio
- —
- ROE
- 24.9%
- Debt/Equity
- 2%
- Revenue Growth
- 2.1%
- Earnings Growth
- 18.5%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance