Inuvo, Inc.

Inuvo, Inc.

INUVยทAMEX

$3.41

-7.3%
Communication ServicesAdvertising Agencies

Inuvo, Inc., a technology company, develops and sells information technology solutions in the United States. The company's platforms identify and message online audiences for various products or services across devices, formats, and channels, including video, mobile, connected TV, linear TV, display, social, search, and native. Its platforms optimizes the purchase and placement of advertising in real time. The company's products and services include ValidClick that provides marketing and advertising services, as well as collection of data, analytics, software, and publishing gets used to align merchant advertising messages with anonymous consumers across various websites online; and IntentKey, an artificial intelligence-based consumer intent recognition system designed to reach targeted mobile and desktop in-market audiences. It also operates a collection of websites under the Bonfire Publishing brand, which creates content across a range of topics, including health, finance, travel, careers, auto, education, and lifestyle categories. The company's marketing channels consist of websites, social media, blogs, public relations, trade shows, and conferences. Inuvo, Inc. was incorporated in 1987 and is headquartered in Little Rock, Arkansas.

At a Glance

Live Snapshot
Market Cap$49.81M
EPS-0.4100
P/E Ratio-15.69
Earnings Date02/26/2026
Inuvo, Inc.

Inuvo, Inc. Fair Value Envelope

INUV ยท AMEX

Our analysis suggests that INUV has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $3.41, this represents a potential HIDDEN relative to our calculated worth for Inuvo, Inc..

Intrinsic Value
Current Price: $3.41

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$23.6M
+ Cash & Equivalents$2.5M
Firm Value-$21.2M
- Debt$1.0M
Equity Value-$22.2M
/ Shares Outstanding14,605,575B
DCF Value-$2
OVERVALUED BY 145%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$370.9K
$599.3K
$968.4K
$1.6M
$2.5M
$4.1M
$6.6M
$10.7M
$17.2M
$27.8M
Maintenance CapEx
-$600.2K
-$969.8K
-$1.6M
-$2.5M
-$4.1M
-$6.6M
-$10.7M
-$17.3M
-$27.9M
-$45.1M
Owner Earnings
-$229.3K
-$370.5K
-$598.7K
-$967.3K
-$1.6M
-$2.5M
-$4.1M
-$6.6M
-$10.7M
-$17.2M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$212.3K
-$317.7K
-$475.3K
-$711.0K
-$1.1M
-$1.6M
-$2.4M
-$3.6M
-$5.3M
-$8.0M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.