/
DCF Valuation
Base-case fair value
$68.42
Intrinsic $91.23 · 25% MOS
Current price: $101.97
Base-case summary
Our base-case DCF for Innodata Inc (INOD) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 139.8% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $62M in trailing free cash flow, this produces an intrinsic value of $91.23 per share. A 25% safety margin gives a fair value of $68.42, suggesting the stock is currently 33% overvalued against the $101.97 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$62M
Cash & equivalents
$117M
Total debt
$4M
Shares outstanding
36M