Intellinetics Inc
AMEX:INLX
Intrinsic Value
The intrinsic value of one INLX stock under the Base Case scenario is 5.49 USD. Compared to the current market price of 12.88 USD, Intellinetics Inc is Overvalued by 57%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Intellinetics Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Intellinetics Inc
Balance Sheet Decomposition
Intellinetics Inc
Current Assets | 5.1m |
Cash & Short-Term Investments | 2.1m |
Receivables | 2.5m |
Other Current Assets | 500.4k |
Non-Current Assets | 12.8m |
PP&E | 3.1m |
Intangibles | 9.7m |
Other Non-Current Assets | 14.8k |
Free Cash Flow Analysis
Intellinetics Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Intellinetics Inc
Revenue
|
17.8m
USD
|
Cost of Revenue
|
-6.3m
USD
|
Gross Profit
|
11.5m
USD
|
Operating Expenses
|
-12.3m
USD
|
Operating Income
|
-823.6k
USD
|
Other Expenses
|
-275.5k
USD
|
Net Income
|
-1.1m
USD
|
INLX Profitability Score
Profitability Due Diligence
Intellinetics Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Score
Intellinetics Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
INLX Solvency Score
Solvency Due Diligence
Intellinetics Inc's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Score
Intellinetics Inc's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
INLX Price Targets Summary
Intellinetics Inc
According to Wall Street analysts, the average 1-year price target for INLX is 16.83 USD with a low forecast of 16.67 USD and a high forecast of 17.33 USD.
Dividends
Current shareholder yield for INLX is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one INLX stock under the Base Case scenario is 5.49 USD.
Compared to the current market price of 12.88 USD, Intellinetics Inc is Overvalued by 57%.