IDT Corporation

IDT Corporation

IDTยทNYSE

$55.41

-3.5%
Communication ServicesTelecommunications Services

IDT Corporation operates in the communications and payment industries in the United States and internationally. The company operates through three segments: Fintech; net2phone-UCaaS (Unified Communications as a Service); and Traditional Communications. The Fintech segment offers international money remittance and related value/payment transfer services under the BOSS Revolution brand name; national retail solutions, such as point of sale network providing payment processing, digital advertising, transaction data, and ancillary services under the NRS brand name. The net2phone-UCaaS segment provides net2phone-UCaaS, a cloud communications service for businesses; and cable telephony services under the net2phone brand name. The Traditional Communications segment, which include Mobile Top-Up, that enables customers to transfer airtime and bundles of airtime, messaging, and data to international and domestic mobile accounts; BOSS Revolution Calling, an international long-distance calling service; Carrier Services, a wholesale provider of international voice and SMS termination, and outsourced traffic management solutions to telecoms; and net2phone-Platform Services, which offer telephony services to cable operators and others, as well as smaller communications and payments offerings. IDT Corporation was founded in 1990 and is headquartered in Newark, New Jersey.

At a Glance

Live Snapshot
Market Cap$1.39B
EPS3.0200
P/E Ratio19.50
Earnings Date06/04/2026
IDT Corporation

IDT Corporation Fair Value Envelope

IDT ยท NYSE

Our analysis suggests that IDT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $55.41, this represents a potential HIDDEN relative to our calculated worth for IDT Corporation.

Intrinsic Value
Current Price: $55.41

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$382.0B
+ Cash & Equivalents$226.5M
Firm Value$382.2B
- Debt$1.9M
Equity Value$382.2B
/ Shares Outstanding25,188,068B
DCF Value$15.2K
UNDERVALUED BY 27284%

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
$227.9M
$408.6M
$732.9M
$1.3B
$2.4B
$4.2B
$7.6B
$13.6B
$24.4B
$43.7B
Maintenance CapEx
-$7.4M
-$13.4M
-$24.0M
-$43.0M
-$77.1M
-$138.2M
-$247.8M
-$444.4M
-$797.1M
-$1.4B
Owner Earnings
$220.4M
$395.3M
$708.9M
$1.3B
$2.3B
$4.1B
$7.3B
$13.2B
$23.6B
$42.3B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$204.1M
$338.9M
$562.7M
$934.5M
$1.6B
$2.6B
$4.3B
$7.1B
$11.8B
$19.6B
Terminal Value represents 87.2% of Enterprise Value