investorscraft@gmail.com

Intrinsic Value of Integral Ad Science Holding Corp. (IAS)

Previous Close$7.84
Intrinsic Value
Upside potential
Previous Close
$7.84

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company 10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount