Related stocks: Miscellaneous Fabricated Textile Products
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Related stocks: Miscellaneous Fabricated Textile Products
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
$0.17
Intrinsic $0.23 · 25% MOS
Current price: $0.25
Base-case summary
Our base-case DCF for Innovative Designs Inc (IVDN) projects 10 years of free cash flow growth at 3.1% for years 1–5 and 1.6% for years 6–10, anchored to 3.1% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $463306 in trailing free cash flow, this produces an intrinsic value of $0.23 per share. A 25% safety margin gives a fair value of $0.17, suggesting the stock is currently 30% overvalued against the $0.25 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
$463306
Cash & equivalents
$358308
Total debt
$0
Shares outstanding
39M