investorscraft@gmail.com

Intrinsic Value of IDT Corporation (IDT)

Previous Close$59.89
Intrinsic Value
Upside potential
Previous Close
$59.89

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

IDT Corporation operates as a diversified holding company with a focus on telecommunications, fintech, and cloud communications. The company generates revenue through its core segments, including traditional telecom services, digital payments, and cloud-based communication solutions. Its telecom division provides international calling and mobile top-up services, while its fintech arm, notably through National Retail Solutions (NRS), offers point-of-sale systems and payment processing for small businesses. IDT’s cloud communications platform, BOSS Revolution, serves a global customer base with competitive prepaid calling and mobile services. The company competes in fragmented markets, leveraging its established infrastructure and customer relationships to maintain a niche position. While not a market leader in scale, IDT has carved out defensible segments through targeted offerings and technological integration, particularly in serving immigrant communities and small retailers. Its ability to adapt to digital transformation trends, such as cloud-based solutions and mobile payments, provides a foundation for sustained relevance in evolving industries.

Revenue Profitability And Efficiency

IDT reported revenue of $1.21 billion for FY 2024, with net income of $64.5 million, reflecting a net margin of approximately 5.3%. Diluted EPS stood at $2.54, demonstrating improved profitability. Operating cash flow was robust at $78.2 million, though capital expenditures of $18.9 million indicate moderate reinvestment needs. The company’s ability to convert revenue into cash flow underscores operational efficiency, particularly in its high-margin segments.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, with fintech and cloud communications contributing higher margins than traditional telecom. Capital efficiency appears solid, with low debt levels and strong cash generation. IDT’s focus on scalable digital solutions, such as NRS’s payment platforms, enhances returns on invested capital, though growth investments may temper short-term efficiency metrics.

Balance Sheet And Financial Health

IDT maintains a conservative balance sheet, with $164.6 million in cash and equivalents against minimal total debt of $1.5 million. This liquidity position provides flexibility for strategic initiatives or acquisitions. The near debt-free structure and positive operating cash flow underscore financial stability, reducing reliance on external financing.

Growth Trends And Dividend Policy

Growth is driven by digital payment adoption and cloud communication demand, though legacy telecom faces secular declines. The company pays a modest dividend of $0.21 per share, reflecting a balanced capital allocation strategy. Management prioritizes reinvestment in high-growth segments, suggesting future dividend increases may be gradual unless earnings visibility improves.

Valuation And Market Expectations

Trading at a P/E multiple derived from $2.54 EPS, IDT’s valuation reflects its niche positioning and mixed growth profile. Market expectations likely hinge on fintech expansion offsetting telecom headwinds. The stock’s appeal may lie in its undervalued cash flows and potential for segment re-rating.

Strategic Advantages And Outlook

IDT’s strengths include its diversified digital platforms and strong cash generation. Challenges include competitive pressures in telecom and execution risks in fintech scaling. The outlook is cautiously optimistic, with growth dependent on successful tech adoption and market penetration in higher-margin businesses.

Sources

Company filings (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