I

IDT International Ltd
HKEX:167

Watchlist Manager
IDT International Ltd
HKEX:167
Watchlist
Price: 3.61 HKD 9.73% Market Closed
Market Cap: 1.6B HKD

Intrinsic Value

167 doesn't have a meaningful market cap.

The intrinsic value of one IDT International Ltd stock under the Base Case scenario is 1.57 HKD. Compared to the current market price of 3.61 HKD, IDT International Ltd is Overvalued by 57%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
1.57 HKD
Overvaluation 57%
Intrinsic Value
Price
I
Worst Case
Base Case
Best Case

Valuation History
IDT International Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about IDT International Ltd?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is IDT International Ltd valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for IDT International Ltd.

Explain Valuation
Compare IDT International Ltd to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about IDT International Ltd?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
IDT International Ltd

Current Assets 170.6m
Cash & Short-Term Investments 103.7m
Receivables 66.8m
Other Current Assets 26k
Non-Current Assets 17.8m
PP&E 17.8m
Current Liabilities 84.5m
Accounts Payable 38.7m
Short-Term Debt 1.3m
Other Current Liabilities 44.6m
Non-Current Liabilities 32.8m
Long-Term Debt 32.7m
Other Non-Current Liabilities 93k
Efficiency

Free Cash Flow Analysis
IDT International Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
IDT International Ltd

Revenue
169.6m HKD
Cost of Revenue
-127m HKD
Gross Profit
42.6m HKD
Operating Expenses
-30.3m HKD
Operating Income
12.3m HKD
Other Expenses
159.3m HKD
Net Income
171.6m HKD
Fundamental Scores

Profitability Score
Profitability Due Diligence

IDT International Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Exceptional ROIC
ROIC is Increasing
Strong 3Y Average Operating Margin
Exceptional Net Margin
48/100
Profitability
Score

IDT International Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

IDT International Ltd's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Negative Net Debt
Low D/E
Short-Term Solvency
69/100
Solvency
Score

IDT International Ltd's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
IDT International Ltd

There are no price targets for IDT International Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for IDT International Ltd 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one IDT International Ltd stock?

The intrinsic value of one IDT International Ltd stock under the Base Case scenario is 1.57 HKD.

Is IDT International Ltd stock undervalued or overvalued?

Compared to the current market price of 3.61 HKD, IDT International Ltd is Overvalued by 57%.

Back to Top