
Intrusion Inc
NASDAQ:INTZ

Intrinsic Value
The intrinsic value of one
INTZ
stock under the Base Case scenario is
1.19
USD.
Compared to the current market price of 1.3 USD,
Intrusion Inc
is
Overvalued by 9%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Intrusion Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Intrusion Inc
Balance Sheet Decomposition
Intrusion Inc
Current Assets | 12.1m |
Cash & Short-Term Investments | 10.7m |
Receivables | 130k |
Other Current Assets | 1.2m |
Non-Current Assets | 5.9m |
PP&E | 5.6m |
Other Non-Current Assets | 279k |
Free Cash Flow Analysis
Intrusion Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Intrusion Inc
Revenue
|
6.4m
USD
|
Cost of Revenue
|
-1.5m
USD
|
Gross Profit
|
4.9m
USD
|
Operating Expenses
|
-12.9m
USD
|
Operating Income
|
-8.1m
USD
|
Other Expenses
|
-105k
USD
|
Net Income
|
-8.2m
USD
|
INTZ Profitability Score
Profitability Due Diligence
Intrusion Inc's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Score
Intrusion Inc's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
INTZ Solvency Score
Solvency Due Diligence
Intrusion Inc's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Score
Intrusion Inc's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
INTZ Price Targets Summary
Intrusion Inc
According to Wall Street analysts, the average 1-year price target for
INTZ
is 5.87 USD
with a low forecast of 1.52 USD and a high forecast of 10.5 USD.
Dividends
Current shareholder yield for INTZ 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
INTZ
stock under the Base Case scenario is
1.19
USD.
Compared to the current market price of 1.3 USD,
Intrusion Inc
is
Overvalued by 9%.