IDW Media Holdings Inc
OTC:IDWM

Watchlist Manager
IDW Media Holdings Inc Logo
IDW Media Holdings Inc
OTC:IDWM
Watchlist
Price: 32 USD -7.25% Market Closed
Market Cap: 899.1m USD

Intrinsic Value

The intrinsic value of one IDWM stock under the Base Case scenario is 1.23 USD. Compared to the current market price of 32 USD, IDW Media Holdings Inc is Overvalued by 96%.

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

IDWM Intrinsic Value
1.23 USD
Overvaluation 96%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
IDW Media Holdings Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about IDWM?

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 IDWM valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for IDW Media Holdings Inc.

Explain Valuation
Compare IDWM to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about IDWM?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
IDW Media Holdings Inc

Current Assets 20m
Cash & Short-Term Investments 5.7m
Receivables 5.1m
Other Current Assets 9.2m
Non-Current Assets 2.3m
PP&E 633k
Intangibles 367k
Other Non-Current Assets 1.3m
Current Liabilities 2.6m
Accounts Payable 1.1m
Accrued Liabilities 1.5m
Other Current Liabilities 55k
Non-Current Liabilities 190k
Other Non-Current Liabilities 190k
Efficiency

Free Cash Flow Analysis
IDW Media Holdings Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
IDW Media Holdings Inc

Revenue
24.1m USD
Cost of Revenue
-14m USD
Gross Profit
10.1m USD
Operating Expenses
-12.1m USD
Operating Income
-2.1m USD
Other Expenses
207k USD
Net Income
-1.8m USD
Fundamental Scores

IDWM Profitability Score
Profitability Due Diligence

IDW Media Holdings Inc's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Negative 3Y Average Net Margin
Negative Net Margin
29/100
Profitability
Score

IDW Media Holdings Inc's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

IDWM Solvency Score
Solvency Due Diligence

IDW Media Holdings Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
81/100
Solvency
Score

IDW Media Holdings Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

IDWM Price Targets Summary
IDW Media Holdings Inc

There are no price targets for IDWM.
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 IDWM 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

Ownership

IDWM Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one IDWM stock?

The intrinsic value of one IDWM stock under the Base Case scenario is 1.23 USD.

Is IDWM stock undervalued or overvalued?

Compared to the current market price of 32 USD, IDW Media Holdings Inc is Overvalued by 96%.

Back to Top