INNODATA INC (INOD)
Services-Computer Processing & Data Preparation · Technology · $601M
Intrinsic Value (Consensus)
$12.71
Current Price
$18.40
Margin of Safety
-30.9%
30.9% Above Intrinsic Value
Value: $13
Price: $18
Valuation Model Estimates
Current Price: $18.40
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance