Innodata Inc.

Innodata Inc.

INODยทNASDAQ

$108.27

-6.1%
TechnologyInformation Technology Services

Innodata Inc. operates as a global data engineering company in the United States, the United Kingdom, the Netherlands, Canada, and internationally. The company operates through three segments: Digital Data Solutions (DDS), Synodex, and Agility. The DDS segment offers AI-enabled software platforms and managed services to companies that require data for training AI and machine learning (ML) algorithms, and AI digital transformation solutions to help companies apply AI/ML for problems relating to analyzing and deriving insights from documents. This segment provides a range of data engineering support services, including data annotation, data transformation, data transformation, data curation, data hygiene, data consolidation, data compliance, and master data management. The Synodex segment offers an industry platform that transforms medical records into useable digital data with its proprietary data models or client data models. The Agility segment provides an industry platform that provides marketing communications and public relations professionals to target and distribute content to journalists and social media influencers; and to monitor and analyze global news channels, such as print, web, radio, and TV, as well as social media channels. It serves banking, insurance, financial services, technology, digital retailing, and information/media sectors through its professional staff, senior management, and direct sales personnel. The company was formerly known as Innodata Isogen, Inc. and changed its name to Innodata Inc. in June 2012. Innodata Inc. was incorporated in 1988 and is headquartered in Ridgefield Park, New Jersey.

At a Glance

Live Snapshot
Market Cap$3.54B
EPS1.0100
P/E Ratio107.20
Earnings Date07/30/2026
Innodata Inc.

Innodata Inc. Fair Value Envelope

INOD ยท NASDAQ

Our analysis suggests that INOD has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $108.27, this represents a potential HIDDEN relative to our calculated worth for Innodata Inc..

Intrinsic Value
Current Price: $108.27

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$6.6B
+ Cash & Equivalents$82.2M
Firm Value$6.7B
- Debt$4.4M
Equity Value$6.7B
/ Shares Outstanding31,849,504B
DCF Value$209
UNDERVALUED BY 93%

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
$61.1M
$79.9M
$104.4M
$136.4M
$178.3M
$233.1M
$304.7M
$398.2M
$520.4M
$680.2M
Maintenance CapEx
-$2.9M
-$3.8M
-$5.0M
-$6.5M
-$8.5M
-$11.1M
-$14.5M
-$18.9M
-$24.7M
-$32.3M
Owner Earnings
$58.2M
$76.1M
$99.4M
$130.0M
$169.9M
$222.0M
$290.2M
$379.3M
$495.7M
$647.9M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$53.9M
$65.2M
$78.9M
$95.5M
$115.6M
$139.9M
$169.3M
$204.9M
$248.0M
$300.1M
Terminal Value represents 77.6% of Enterprise Value