Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Software
/
Intrusion
INTZ
Intrusion
Rising Digitization And Cyber Threats Will Spur Network Security
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 1 Analyst
Published
17 Aug 25
Updated
17 Aug 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
US$11.00
83.6% undervalued
intrinsic discount
17 Aug
US$1.80
Loading
1Y
37.4%
7D
-1.1%
Author's Valuation
US$11.0
83.6% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
US$11.0
83.6% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-19m
30m
2014
2017
2020
2023
2025
2026
2028
Revenue US$29.5m
Earnings US$3.9m
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$3.93m
Earnings '28
x
156.71x
PE Ratio '28
=
US$615.60m
Market Cap '28
US$615.60m
Market Cap '28
/
43.72m
No. shares '28
=
US$14.08
Share Price '28
US$14.08
Share Price '28
Discounted to 2025 @ 8.58% p.a.
=
US$11.00
Fair Value '25
