Previous Close | $7.84 |
Intrinsic Value | $0.04 |
Upside potential | -99% |
Data is not available at this time.
Integral Ad Science Holding Corp. (IAS) operates in the digital advertising verification and optimization sector, providing solutions that ensure ad viewability, brand safety, and fraud detection. The company serves advertisers, publishers, and platforms by leveraging advanced data analytics and machine learning to enhance ad performance and transparency. IAS's technology-driven approach positions it as a critical intermediary in the $600B+ digital advertising market, where trust and accountability are increasingly paramount. The company differentiates itself through independent, third-party verification, which is essential in an industry rife with concerns over ad fraud and misplacement. Its scalable SaaS platform integrates seamlessly with major ad tech ecosystems, enabling real-time decision-making for clients. IAS competes with firms like DoubleVerify and Moat, but its focus on actionable insights and global reach strengthens its market position. As programmatic advertising grows, IAS is well-positioned to capitalize on rising demand for transparency and ROI measurement.
IAS reported revenue of $530.1M for FY 2024, with net income of $37.8M, reflecting a net margin of approximately 7.1%. The company generated $117.9M in operating cash flow, demonstrating solid cash conversion. Capital expenditures were modest at $1.8M, indicating asset-light operations. Diluted EPS stood at $0.23, supported by efficient cost management and scalable technology infrastructure.
IAS's earnings power is underpinned by recurring revenue streams from its SaaS-based solutions, which benefit from high customer retention and low incremental costs. The company's capital efficiency is evident in its strong operating cash flow relative to net income, suggesting effective working capital management. With minimal capex requirements, IAS can reinvest cash flows into R&D and strategic initiatives.
IAS maintains a robust balance sheet with $84.5M in cash and equivalents and total debt of $57.7M, resulting in a net cash position. The low leverage and healthy liquidity provide flexibility for growth investments or M&A. Shareholders' equity is supported by consistent profitability, reinforcing financial stability.
IAS operates in a high-growth digital ad verification market, driven by increasing ad spend and regulatory scrutiny. The company does not pay dividends, opting instead to reinvest profits into product innovation and geographic expansion. Growth is likely fueled by cross-selling opportunities and adoption of emerging formats like CTV and retail media.
The market likely values IAS on growth potential rather than current earnings, given its position in a rapidly expanding niche. Trading multiples may reflect expectations for sustained double-digit revenue growth and margin expansion as the business scales. Competitive differentiation and market tailwinds support premium pricing.
IAS's key advantages include its independent verification status, global footprint, and AI-driven analytics. The outlook remains positive as digital ad complexity increases demand for transparency solutions. Risks include competition and reliance on ad tech ecosystems, but IAS's focus on innovation and client ROI positions it well for long-term success.
Company 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |