Intrusion Inc
NASDAQ:INTZ

Watchlist Manager
Intrusion Inc Logo
Intrusion Inc
NASDAQ:INTZ
Watchlist
Price: 1.49 USD
Market Cap: 29.9m USD

Relative Value

The Relative Value of one INTZ stock under the Base Case scenario is hidden USD. Compared to the current market price of 1.49 USD, Intrusion Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

INTZ Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
30
Median 3Y
3.6
Median 5Y
5.5
Industry
2.4
Forward
3.7
vs History
vs Industry
Median 3Y
-1.7
Median 5Y
-3.5
Industry
22.4
Forward
-3.7
vs History
vs Industry
Median 3Y
-2.5
Median 5Y
-4.2
Industry
16.1
vs History
vs Industry
Median 3Y
-2.1
Median 5Y
-3.7
Industry
20.7
vs History
46
vs Industry
31
Median 3Y
-0.6
Median 5Y
2.2
Industry
3
vs History
73
vs Industry
35
Median 3Y
3.4
Median 5Y
5.7
Industry
2.4
Forward
2.7
vs History
73
vs Industry
45
Median 3Y
4.4
Median 5Y
9
Industry
4.8
vs History
vs Industry
Median 3Y
-2.3
Median 5Y
-3.4
Industry
12.2
Forward
-4
vs History
vs Industry
Median 3Y
-1.9
Median 5Y
-3
Industry
15.9
Forward
-2.7
vs History
vs Industry
Median 3Y
-2.7
Median 5Y
-3.9
Industry
14.7
vs History
vs Industry
Median 3Y
-2.3
Median 5Y
-3.4
Industry
17
vs History
77
vs Industry
29
Median 3Y
4
Median 5Y
10.6
Industry
2.4

Multiples Across Competitors

INTZ Competitors Multiples
Intrusion Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Intrusion Inc
NASDAQ:INTZ
29.7m USD 4.3 -3.6 -3.3 -2.6
US
Microsoft Corp
NASDAQ:MSFT
3.6T USD 12.4 34.6 20.6 26.6
US
Oracle Corp
NYSE:ORCL
634.5B USD 10.6 50 28.1 37.9
US
ServiceNow Inc
NYSE:NOW
180B USD 14 102.1 72.3 100.3
US
Palo Alto Networks Inc
NASDAQ:PANW
135B USD 14 119 81.1 103.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
130B USD 28.2 -411.8 -2 269 -397.6
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.3 21.8 36.8
US
Fortinet Inc
NASDAQ:FTNT
64.4B USD 9.9 34.2 28.5 30.5
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
39.3B USD 13.9 -961.2 14 231.6 -280.8
IL
Cyberark Software Ltd
NASDAQ:CYBR
24.2B USD 18.5 -104.6 -2 204.5 -173.3
P/E Multiple
Earnings Growth PEG
US
Intrusion Inc
NASDAQ:INTZ
Average P/E: 161.6
Negative Multiple: -3.6
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
34.6
18%
1.9
US
Oracle Corp
NYSE:ORCL
50
37%
1.4
US
ServiceNow Inc
NYSE:NOW
102.1
53%
1.9
US
Palo Alto Networks Inc
NASDAQ:PANW
119
46%
2.6
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -411.8 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.3
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
34.2
12%
2.9
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -961.2 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -104.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Intrusion Inc
NASDAQ:INTZ
Average EV/EBITDA: 1 844.1
Negative Multiple: -3.3
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
20.6
20%
1
US
Oracle Corp
NYSE:ORCL
28.1
41%
0.7
US
ServiceNow Inc
NYSE:NOW
72.3
53%
1.4
US
Palo Alto Networks Inc
NASDAQ:PANW
81.1
41%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 269
185%
N/A
US
V
VMware Inc
XETRA:BZF1
21.8
19%
1.1
US
Fortinet Inc
NASDAQ:FTNT
28.5
17%
1.7
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
14 231.6
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 204.5 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Intrusion Inc
NASDAQ:INTZ
Average EV/EBIT: 101.8
Negative Multiple: -2.6
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
26.6
17%
1.6
US
Oracle Corp
NYSE:ORCL
37.9
37%
1
US
ServiceNow Inc
NYSE:NOW
100.3
65%
1.5
US
Palo Alto Networks Inc
NASDAQ:PANW
103.4
50%
2.1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -397.6 N/A N/A
US
V
VMware Inc
XETRA:BZF1
36.8
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
30.5
17%
1.8
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -280.8 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -173.3 N/A N/A