Intrusion Inc
NASDAQ:INTZ

Watchlist Manager
Intrusion Inc Logo
Intrusion Inc
NASDAQ:INTZ
Watchlist
Price: 1.3 USD Market Closed
Market Cap: $26.1m

Relative Value

The Relative Value of one INTZ stock under the Base Case scenario is hidden USD. Compared to the current market price of 1.3 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

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
26.5m USD 3.6 -3.2 -3.4 -2.6
US
Microsoft Corp
NASDAQ:MSFT
3.5T USD 11.9 33.2 19.7 25.5
US
Oracle Corp
NYSE:ORCL
509.2B USD 8.4 33.1 22.4 30.6
US
ServiceNow Inc
NYSE:NOW
137.7B USD 10.9 79.5 54.9 76.2
US
Palo Alto Networks Inc
NASDAQ:PANW
123.6B USD 12.9 110.4 73.8 94.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
114.1B USD 25 -362.9 -1 980 -346.9
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.8 25.9 43.7
US
Fortinet Inc
NASDAQ:FTNT
60.6B USD 9.2 32.3 26.7 28.7
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
33.4B USD 11.8 -813.4 12 000 -236.8
IL
Cyberark Software Ltd
NASDAQ:CYBR
22.2B USD 17 -97.6 -2 019.3 -158.8
P/E Multiple
Earnings Growth PEG
US
Intrusion Inc
NASDAQ:INTZ
Average P/E: 154.3
Negative Multiple: -3.2
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
33.2
18%
1.8
US
Oracle Corp
NYSE:ORCL
33.1
36%
0.9
US
ServiceNow Inc
NYSE:NOW
79.5
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
110.4
46%
2.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -362.9 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.8
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
32.3
12%
2.7
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -813.4 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -97.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Intrusion Inc
NASDAQ:INTZ
Average EV/EBITDA: 1 561.6
Negative Multiple: -3.4
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
19.7
19%
1
US
Oracle Corp
NYSE:ORCL
22.4
44%
0.5
US
ServiceNow Inc
NYSE:NOW
54.9
54%
1
US
Palo Alto Networks Inc
NASDAQ:PANW
73.8
41%
1.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 980
185%
N/A
US
V
VMware Inc
XETRA:BZF1
25.9
19%
1.4
US
Fortinet Inc
NASDAQ:FTNT
26.7
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
12 000
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 019.3 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Intrusion Inc
NASDAQ:INTZ
Average EV/EBIT: 96.5
Negative Multiple: -2.6
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
25.5
17%
1.5
US
Oracle Corp
NYSE:ORCL
30.6
38%
0.8
US
ServiceNow Inc
NYSE:NOW
76.2
65%
1.2
US
Palo Alto Networks Inc
NASDAQ:PANW
94.2
50%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -346.9 N/A N/A
US
V
VMware Inc
XETRA:BZF1
43.7
30%
1.5
US
Fortinet Inc
NASDAQ:FTNT
28.7
17%
1.7
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -236.8 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -158.8 N/A N/A