Intrinsic value of IDT Cl B - IDT

Previous Close

$10.99

  Intrinsic Value

$16.27

stock screener

  Rating & Target

buy

+48%

Previous close

$10.99

 
Intrinsic value

$16.27

 
Up/down potential

+48%

 
Rating

buy

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of IDT stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2017), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 0.3

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2017(a)
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046
   2047

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  0.40
  7.30
  7.07
  6.86
  6.68
  6.51
  6.36
  6.22
  6.10
  5.99
  5.89
  5.80
  5.72
  5.65
  5.58
  5.53
  5.47
  5.43
  5.38
  5.35
  5.31
  5.28
  5.25
  5.23
  5.20
  5.18
  5.17
  5.15
  5.13
  5.12
  5.11
Revenue, $m
  1,502
  1,612
  1,726
  1,844
  1,967
  2,095
  2,228
  2,367
  2,511
  2,662
  2,819
  2,982
  3,153
  3,331
  3,517
  3,711
  3,915
  4,127
  4,349
  4,582
  4,825
  5,080
  5,346
  5,626
  5,919
  6,225
  6,547
  6,884
  7,237
  7,608
  7,997
Variable operating expenses, $m
 
  1,584
  1,696
  1,812
  1,933
  2,059
  2,190
  2,326
  2,468
  2,616
  2,770
  2,929
  3,097
  3,272
  3,455
  3,646
  3,845
  4,054
  4,272
  4,500
  4,739
  4,990
  5,252
  5,526
  5,814
  6,115
  6,431
  6,762
  7,109
  7,473
  7,855
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  1,496
  1,584
  1,696
  1,812
  1,933
  2,059
  2,190
  2,326
  2,468
  2,616
  2,770
  2,929
  3,097
  3,272
  3,455
  3,646
  3,845
  4,054
  4,272
  4,500
  4,739
  4,990
  5,252
  5,526
  5,814
  6,115
  6,431
  6,762
  7,109
  7,473
  7,855
Operating income, $m
  6
  27
  29
  32
  34
  36
  38
  41
  43
  46
  49
  53
  56
  59
  62
  66
  69
  73
  77
  81
  86
  90
  95
  100
  105
  110
  116
  122
  128
  135
  142
EBITDA, $m
  28
  48
  51
  54
  58
  62
  66
  70
  74
  79
  83
  88
  93
  98
  104
  110
  116
  122
  128
  135
  142
  150
  158
  166
  175
  184
  193
  203
  214
  225
  236
Interest expense (income), $m
  1
  0
  -1
  0
  1
  2
  3
  4
  5
  6
  8
  9
  10
  11
  13
  14
  16
  17
  19
  21
  23
  24
  26
  28
  31
  33
  35
  38
  40
  43
  46
Earnings before tax, $m
  8
  27
  30
  31
  33
  34
  35
  37
  38
  40
  41
  44
  46
  48
  50
  52
  54
  56
  58
  61
  63
  66
  68
  71
  74
  78
  81
  84
  88
  92
  96
Tax expense, $m
  -2
  7
  8
  8
  9
  9
  10
  10
  10
  11
  11
  12
  12
  13
  13
  14
  14
  15
  16
  16
  17
  18
  18
  19
  20
  21
  22
  23
  24
  25
  26
Net income, $m
  8
  20
  22
  23
  24
  25
  26
  27
  28
  29
  30
  32
  33
  35
  36
  38
  39
  41
  42
  44
  46
  48
  50
  52
  54
  57
  59
  62
  64
  67
  70

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  149
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  519
  397
  425
  454
  485
  516
  549
  583
  619
  656
  694
  735
  777
  821
  866
  914
  964
  1,017
  1,071
  1,129
  1,189
  1,251
  1,317
  1,386
  1,458
  1,534
  1,613
  1,696
  1,783
  1,874
  1,970
Adjusted assets (=assets-cash), $m
  370
  397
  425
  454
  485
  516
  549
  583
  619
  656
  694
  735
  777
  821
  866
  914
  964
  1,017
  1,071
  1,129
  1,189
  1,251
  1,317
  1,386
  1,458
  1,534
  1,613
  1,696
  1,783
  1,874
  1,970
Revenue / Adjusted assets
  4.059
  4.060
  4.061
  4.062
  4.056
  4.060
  4.058
  4.060
  4.057
  4.058
  4.062
  4.057
  4.058
  4.057
  4.061
  4.060
  4.061
  4.058
  4.061
  4.058
  4.058
  4.061
  4.059
  4.059
  4.060
  4.058
  4.059
  4.059
  4.059
  4.060
  4.059
Average production assets, $m
  89
  95
  102
  109
  116
  124
  131
  140
  148
  157
  166
  176
  186
  197
  208
  219
  231
  243
  257
  270
  285
  300
  315
  332
  349
  367
  386
  406
  427
  449
  472
Working capital, $m
  8
  -151
  -162
  -173
  -185
  -197
  -209
  -223
  -236
  -250
  -265
  -280
  -296
  -313
  -331
  -349
  -368
  -388
  -409
  -431
  -454
  -477
  -503
  -529
  -556
  -585
  -615
  -647
  -680
  -715
  -752
Total debt, $m
  0
  -16
  10
  36
  63
  92
  121
  152
  184
  217
  252
  288
  326
  366
  407
  450
  495
  542
  591
  643
  697
  753
  812
  874
  939
  1,007
  1,079
  1,153
  1,232
  1,314
  1,400
Total liabilities, $m
  373
  357
  383
  409
  436
  465
  494
  525
  557
  590
  625
  661
  699
  739
  780
  823
  868
  915
  964
  1,016
  1,070
  1,126
  1,185
  1,247
  1,312
  1,380
  1,452
  1,526
  1,605
  1,687
  1,773
Total equity, $m
  146
  40
  43
  45
  48
  52
  55
  58
  62
  66
  69
  73
  78
  82
  87
  91
  96
  102
  107
  113
  119
  125
  132
  139
  146
  153
  161
  170
  178
  187
  197
Total liabilities and equity, $m
  519
  397
  426
  454
  484
  517
  549
  583
  619
  656
  694
  734
  777
  821
  867
  914
  964
  1,017
  1,071
  1,129
  1,189
  1,251
  1,317
  1,386
  1,458
  1,533
  1,613
  1,696
  1,783
  1,874
  1,970
Debt-to-equity ratio
  0.000
  -0.390
  0.230
  0.790
  1.300
  1.770
  2.210
  2.600
  2.970
  3.310
  3.630
  3.920
  4.200
  4.450
  4.700
  4.920
  5.130
  5.330
  5.520
  5.700
  5.860
  6.020
  6.170
  6.310
  6.440
  6.570
  6.690
  6.800
  6.910
  7.010
  7.110
Adjusted equity ratio
  -0.008
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  8
  20
  22
  23
  24
  25
  26
  27
  28
  29
  30
  32
  33
  35
  36
  38
  39
  41
  42
  44
  46
  48
  50
  52
  54
  57
  59
  62
  64
  67
  70
Depreciation, amort., depletion, $m
  22
  20
  21
  23
  24
  26
  27
  29
  31
  33
  34
  35
  37
  39
  42
  44
  46
  49
  51
  54
  57
  60
  63
  66
  70
  73
  77
  81
  85
  90
  94
Funds from operations, $m
  5
  40
  43
  46
  48
  51
  53
  56
  59
  61
  64
  67
  71
  74
  78
  81
  85
  89
  94
  98
  103
  108
  113
  118
  124
  130
  136
  143
  150
  157
  164
Change in working capital, $m
  -14
  -10
  -11
  -11
  -12
  -12
  -13
  -13
  -14
  -14
  -15
  -15
  -16
  -17
  -17
  -18
  -19
  -20
  -21
  -22
  -23
  -24
  -25
  -26
  -28
  -29
  -30
  -32
  -33
  -35
  -37
Cash from operations, $m
  19
  50
  54
  57
  60
  63
  66
  69
  72
  76
  79
  83
  87
  91
  95
  100
  104
  109
  115
  120
  126
  132
  138
  145
  152
  159
  166
  174
  183
  192
  201
Maintenance CAPEX, $m
  0
  -18
  -19
  -20
  -22
  -23
  -25
  -26
  -28
  -30
  -31
  -33
  -35
  -37
  -39
  -42
  -44
  -46
  -49
  -51
  -54
  -57
  -60
  -63
  -66
  -70
  -73
  -77
  -81
  -85
  -90
New CAPEX, $m
  -25
  -7
  -7
  -7
  -7
  -8
  -8
  -8
  -9
  -9
  -9
  -10
  -10
  -11
  -11
  -11
  -12
  -13
  -13
  -14
  -14
  -15
  -16
  -16
  -17
  -18
  -19
  -20
  -21
  -22
  -23
Cash from investing activities, $m
  -40
  -25
  -26
  -27
  -29
  -31
  -33
  -34
  -37
  -39
  -40
  -43
  -45
  -48
  -50
  -53
  -56
  -59
  -62
  -65
  -68
  -72
  -76
  -79
  -83
  -88
  -92
  -97
  -102
  -107
  -113
Free cash flow, $m
  -21
  26
  28
  29
  31
  32
  33
  34
  36
  37
  39
  40
  41
  43
  45
  47
  49
  51
  53
  55
  57
  60
  62
  65
  68
  71
  74
  77
  81
  84
  88
Issuance/(repayment) of debt, $m
  0
  -16
  25
  26
  27
  28
  30
  31
  32
  33
  35
  36
  38
  39
  41
  43
  45
  47
  49
  52
  54
  56
  59
  62
  65
  68
  71
  75
  78
  82
  86
Issuance/(repurchase) of shares, $m
  26
  23
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  25
  7
  25
  26
  27
  28
  30
  31
  32
  33
  35
  36
  38
  39
  41
  43
  45
  47
  49
  52
  54
  56
  59
  62
  65
  68
  71
  75
  78
  82
  86
Total cash flow (excl. dividends), $m
  5
  33
  54
  56
  58
  60
  63
  65
  68
  70
  73
  76
  79
  83
  86
  90
  94
  98
  102
  107
  111
  116
  122
  127
  133
  139
  145
  152
  159
  167
  174
Retained Cash Flow (-), $m
  -22
  -43
  -3
  -3
  -3
  -3
  -3
  -3
  -4
  -4
  -4
  -4
  -4
  -4
  -5
  -5
  -5
  -5
  -5
  -6
  -6
  -6
  -7
  -7
  -7
  -8
  -8
  -8
  -9
  -9
  -10
Prev. year cash balance distribution, $m
 
  149
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  139
  51
  53
  55
  57
  59
  62
  64
  67
  69
  72
  75
  78
  82
  85
  89
  93
  97
  101
  105
  110
  115
  120
  126
  131
  137
  144
  150
  157
  165
Discount rate, %
 
  4.30
  4.52
  4.74
  4.98
  5.23
  5.49
  5.76
  6.05
  6.35
  6.67
  7.00
  7.35
  7.72
  8.11
  8.51
  8.94
  9.39
  9.86
  10.35
  10.87
  11.41
  11.98
  12.58
  13.21
  13.87
  14.56
  15.29
  16.05
  16.86
  17.70
PV of cash for distribution, $m
 
  134
  47
  46
  45
  44
  43
  42
  40
  38
  36
  34
  32
  30
  27
  25
  23
  20
  18
  16
  13
  11
  10
  8
  6
  5
  4
  3
  2
  2
  1
Current shareholders' claim on cash, %
  100
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0

IDT Corporation is a holding company with operations primarily in the telecommunications and payment industries. The Company's segments include Telecom Platform Services, Consumer Phone Services and All Other. The Company's Telecom Platform Services segment provides retail telecommunications and payment offerings, as well as wholesale international long distance traffic termination. The Telecom Platform Services segment markets and distributes multiple communications and payment services across four businesses: Retail Communications, Wholesale Carrier Services, Payment Services and Hosted Platform Solutions. The Company's Consumer Phone Services segment provides consumer local and long distance services in certain states of the United States. The Telecom Platform Services and Consumer Phone Services segments comprise the Company's IDT Telecom division. The All Other segment includes its real estate holdings and other smaller businesses.

FINANCIAL RATIOS  of  IDT Cl B (IDT)

Valuation Ratios
P/E Ratio 34.1
Price to Sales 0.2
Price to Book 1.9
Price to Tangible Book
Price to Cash Flow 14.4
Price to Free Cash Flow -45.5
Growth Rates
Sales Growth Rate 0.4%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 38.9%
Cap. Spend. - 3 Yr. Gr. Rate 8%
Financial Strength
Quick Ratio NaN
Current Ratio 0.4
LT Debt to Equity 0%
Total Debt to Equity 0%
Interest Coverage 9
Management Effectiveness
Return On Assets 1.9%
Ret/ On Assets - 3 Yr. Avg. 8.2%
Return On Total Capital 5.9%
Ret/ On T. Cap. - 3 Yr. Avg. 29.6%
Return On Equity 5.9%
Return On Equity - 3 Yr. Avg. 32.1%
Asset Turnover 3
Profitability Ratios
Gross Margin 15%
Gross Margin - 3 Yr. Avg. 16.2%
EBITDA Margin 2.1%
EBITDA Margin - 3 Yr. Avg. 4.1%
Operating Margin 0.4%
Oper. Margin - 3 Yr. Avg. 2.7%
Pre-Tax Margin 0.5%
Pre-Tax Margin - 3 Yr. Avg. 2.7%
Net Profit Margin 0.5%
Net Profit Margin - 3 Yr. Avg. 2.5%
Effective Tax Rate -25%
Eff/ Tax Rate - 3 Yr. Avg. -1.6%
Payout Ratio 225%

IDT stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the IDT stock intrinsic value calculation we used $1502 million for the last fiscal year's total revenue generated by IDT Cl B. The default revenue input number comes from 2017 income statement of IDT Cl B. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our IDT stock valuation model: a) initial revenue growth rate of 7.3% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 4.3%, whose default value for IDT is calculated based on our internal credit rating of IDT Cl B, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of IDT Cl B.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of IDT stock the variable cost ratio is equal to 98.3%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for IDT stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 3.5% for IDT Cl B.

Corporate tax rate of 27% is the nominal tax rate for IDT Cl B. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the IDT stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for IDT are equal to 5.9%.

Life of production assets of 4.5 years is the average useful life of capital assets used in IDT Cl B operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for IDT is equal to -9.4%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $146 million for IDT Cl B - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 24.842 million for IDT Cl B is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of IDT Cl B at the current share price and the inputted number of shares is $0.3 billion.

RELATED COMPANIES Price Int.Val. Rating
VG Vonage Holding 9.93 4.22  sell
T AT&T 38.10 38.64  hold
VZ Verizon Commun 53.19 42.87  hold
EGHT 8X8 14.10 2.57  str.sell
ORAN Orange ADR 17.42 21.85  buy
TEF Telefonica ADR 9.78 7.79  sell
S Sprint 5.68 0.77  str.sell

COMPANY NEWS

▶ IDT Corp. Value Analysis (NYSE:IDT) : December 8, 2017   [Dec-08-17 02:02PM  Capital Cube]
▶ IDT reports 1Q loss   [04:49PM  Associated Press]
▶ National Retail Solutions Releases App for Retailers   [Nov-28-17 08:30AM  PR Newswire]
▶ ETFs with exposure to IDT Corp. : October 23, 2017   [Oct-23-17 10:42AM  Capital Cube]
▶ What Are The Drivers Of IDT Corporations (IDT) Risks?   [Oct-09-17 08:19AM  Simply Wall St.]
▶ IDT reports 4Q loss   [Oct-03-17 10:06PM  Associated Press]
▶ Should You Buy IDT Corporation (IDT) At $14.08?   [Oct-02-17 09:13PM  Simply Wall St.]
▶ IDT Corp. Value Analysis (NYSE:IDT) : August 19, 2017   [Aug-18-17 08:07PM  Capital Cube]
▶ Are semiconductors the next M&A target?   [Aug-15-17 01:19PM  CNBC Videos]
▶ ETFs with exposure to IDT Corp. : June 29, 2017   [Jun-29-17 03:05PM  Capital Cube]
▶ IDT Corporation to Sell Gibraltar Based Banking Unit   [Jun-22-17 09:00AM  PR Newswire]
▶ ETFs with exposure to IDT Corp. : June 14, 2017   [Jun-14-17 01:38PM  Capital Cube]
▶ IDT reports 3Q loss   [Jun-06-17 04:41PM  Associated Press]
▶ net2phone Launches Hosted PBX Service in Argentina   [May-22-17 08:00AM  PR Newswire]
▶ Is IDT's High-Yielding Dividend a Good Investment?   [May-04-17 04:05PM  Motley Fool]
▶ net2phone Named Polycom Platinum Partner   [08:30AM  PR Newswire]
▶ ABP Technology Announces Partnership With net2phone   [May-01-17 08:30AM  PR Newswire]
▶ ETFs with exposure to IDT Corp. : April 27, 2017   [Apr-27-17 04:05PM  Capital Cube]
▶ IDT Corp. Value Analysis (NYSE:IDT) : April 26, 2017   [Apr-26-17 04:11PM  Capital Cube]
▶ AT&T Spends $1.6B to Upgrade Its 5G Wireless Plan   [Apr-10-17 04:54PM  TheStreet.com]
▶ ETFs with exposure to IDT Corp. : April 5, 2017   [Apr-05-17 04:54PM  Capital Cube]
▶ IDT posts 2Q profit   [05:12PM  Associated Press]
▶ IDT Introduces the BOSS Revolution Money App   [Feb-23-17 08:30AM  PR Newswire]
▶ National Retail Solutions (NRS) Partners with Jetro   [Jan-25-17 08:00AM  PR Newswire]
▶ PicuP Goes Live   [08:30AM  PR Newswire]
▶ [$$] IDT's Net2phone Acquires LiveNinja   [Jan-09-17 05:10PM  at The Wall Street Journal]
Financial statements of IDT
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.