INNODATA INC (INOD)
Services-Computer Processing & Data Preparation · Technology · $3.5B
Intrinsic Value (Consensus)
$12.71
Current Price
$107.42
Margin of Safety
-88.2%
88.2% Above Intrinsic Value
Value: $13
Price: $107
Valuation Model Estimates
Current Price: $107.42
DCF (Discounted Cash Flow)
$15.27
Graham Number
$8.24
Earnings Power Value
$8.93
Relative Value (P/E)
$18.40
Dividend Discount Model
Not applicable
—
Consensus Value
$12.71
Model Assumptions
Discount Rate
10.3%
Growth Rate
3.4%
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%.
Health Score
B
72
Profitability
25/25
Strength
24/25
Valuation
7/25
Growth
16/25
Financial Health Signals
Strong profitability — ROE of 30% (above 20% is excellent)
Low debt — conservative balance sheet
Key Financials
- EPS (TTM)
- $0.92
- EPS (Forward)
- $0.95
- Book Value
- $3.28
- P/E Ratio
- 20.0
- Forward P/E
- 19.3
- PEG Ratio
- —
- ROE
- 30.0%
- Debt/Equity
- 6%
- Revenue Growth
- 47.6%
- Earnings Growth
- 3.4%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance