
Instructure Holdings Inc
NYSE:INST

Intrinsic Value
The intrinsic value of one
INST
stock under the Base Case scenario is
29.01
USD.
Compared to the current market price of 23.6 USD,
Instructure Holdings Inc
is
Undervalued by 19%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Instructure Holdings Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Instructure Holdings Inc
Balance Sheet Decomposition
Instructure Holdings Inc
Current Assets | 442.9m |
Cash & Short-Term Investments | 137.7m |
Receivables | 223.2m |
Other Current Assets | 82m |
Non-Current Assets | 2.5B |
PP&E | 24.1m |
Intangibles | 2.5B |
Other Non-Current Assets | 27.3m |
Free Cash Flow Analysis
Instructure Holdings Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Instructure Holdings Inc
Revenue
|
596.2m
USD
|
Cost of Revenue
|
-201.1m
USD
|
Gross Profit
|
395.1m
USD
|
Operating Expenses
|
-355.3m
USD
|
Operating Income
|
39.8m
USD
|
Other Expenses
|
-93.2m
USD
|
Net Income
|
-53.3m
USD
|
INST Profitability Score
Profitability Due Diligence
Instructure Holdings Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
Instructure Holdings Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
INST Solvency Score
Solvency Due Diligence
Instructure Holdings Inc's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Score
Instructure Holdings Inc's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
INST Price Targets Summary
Instructure Holdings Inc
Dividends
Current shareholder yield for INST 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
INST
stock under the Base Case scenario is
29.01
USD.
Compared to the current market price of 23.6 USD,
Instructure Holdings Inc
is
Undervalued by 19%.