Integral Ad Science Holding Corp.

Integral Ad Science Holding Corp.

IASยทNASDAQ

$10.34

+0.0000%
Communication ServicesAdvertising Agencies

Integral Ad Science Holding Corp. operates as a digital advertising verification company in the United States, the United Kingdom, Germany, Italy, Spain, Sweden, Singapore, Australia, France, Japan, Canada, India, and Brazil. The company provides IAS Signal, a cloud-based technology platform that offers actionable insights; and deliver independent measurement and verification of digital advertising across devices, channels, and formats, including desktop, mobile, connected TV, social, display, and video. Its digital media quality solutions offer ad fraud detection and prevention, viewability, brand safety and suitability, contextual targeting, inventory yield management, and reporting. The company offers Quality Impressions, a metric designed to verify that digital ads are served to a real person rather than a bot, viewable on-screen, and presented in a brand-safe and suitable environment in the correct geography; Context Control solution that delivers contextual targeting and brand suitability capabilities; pre-bid programmatic and post-bid verification solutions for advertisers; and optimization and verification solutions for publishers. It serves advertisers and agencies, publishers, advertising/audience networks, and supply side platforms. The company was founded in 2009 and is headquartered in New York, New York.

At a Glance

Live Snapshot
Market Cap$1.74B
EPS0.2300
P/E Ratio44.96
Earnings Date02/27/2026
Integral Ad Science Holding Corp.

Integral Ad Science Holding Corp. Fair Value Envelope

IAS ยท NASDAQ

Our analysis suggests that IAS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $10.34, this represents a potential HIDDEN relative to our calculated worth for Integral Ad Science Holding Corp..

Intrinsic Value
Current Price: $10.34

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$368.6M
+ Cash & Equivalents$84.5M
Firm Value$453.1M
- Debt$57.7M
Equity Value$395.4M
/ Shares Outstanding167,797,402B
DCF Value$2
OVERVALUED BY 77%

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
$93.2M
$73.6M
$58.2M
$46.0M
$36.4M
$28.7M
$22.7M
$18.0M
$14.2M
$11.2M
Maintenance CapEx
-$6.4M
-$5.1M
-$4.0M
-$3.2M
-$2.5M
-$2.0M
-$1.6M
-$1.2M
-$975.9K
-$771.3K
Owner Earnings
$86.8M
$68.6M
$54.2M
$42.8M
$33.9M
$26.8M
$21.2M
$16.7M
$13.2M
$10.4M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$80.3M
$58.8M
$43.0M
$31.5M
$23.0M
$16.9M
$12.3M
$9.0M
$6.6M
$4.8M
Terminal Value represents 22.3% of Enterprise Value