Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Loading...
Community
/
United States
/
Software
/
Intrusion
INTZ
Intrusion
Government Challenges Will Limit Cybersecurity Scale Yet Foster Digital Shift
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 2 Analysts
Published
24 Aug 25
Updated
24 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$2.00
10.5% undervalued
intrinsic discount
24 Aug
US$1.79
1Y
31.6%
7D
3.5%
Loading
1Y
31.6%
7D
3.5%
Author's Valuation
US$2.0
10.5% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$2.0
10.5% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-19m
25m
2014
2017
2020
2023
2025
2026
2028
Revenue US$25.0m
Earnings US$3.3m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
27.45%
Software revenue growth rate
1.47%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.54%
Calculation
US$3.26m
Earnings '28
x
34.27x
PE Ratio '28
=
US$111.83m
Market Cap '28
US$111.83m
Market Cap '28
/
43.72m
No. shares '28
=
US$2.56
Share Price '28
US$2.56
Share Price '28
Discounted to 2025 @ 8.54% p.a.
=
US$2.00
Fair Value '25
