US · IAS
Integral Ad Science Holding Corp.
- Sector
- Communication Services · Advertising Agencies
- Headquarters
- New York City, NY 10014
- Website
- integralads.com
Price · as of 2024-12-31
—
Market cap 1.72B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | $3.25 | — |
| Graham Formula(GF) | $4.56 | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $0.00 | $0.00 | |||
| 2022 | $1.36 | $3.30 | |||
| 2023 | $1.73 | $1.09 | |||
| 2024 | $3.25 | $4.56 |
AI valuation
Our deep-learning model estimates Integral Ad Science Holding Corp.'s (IAS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- —
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
—
— upside
Graham-Dodd
$3.25
— upside
Graham Formula
$4.56
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| IAS | Integral Ad Science Holdi… | $10.23 | 1.72B | — | — | -68% | -55% | — | — | — | — | — | — | 78.50% | 11.39% | 7.13% | 3.94% | 4.26% | 3.23% | 0.06 | 11.27 | 3.02 | 2.58 | -0.21 | 41339.00% | 1175.00% | -2096.00% | — | 1.40 | 7.94% | — | 0.00% | — | — | — | — | — |
| CMPR | Cimpress plc | $64.72 | 1.6B | +100% | -60% | — | -90% | 125.99 | -2.78 | 0.48 | 8.75 | — | -1.03 | 47.53% | 6.65% | 0.44% | -2.27% | 9.77% | 0.67% | -2.93 | 1.96 | 0.66 | 0.40 | 4.17 | -9098.00% | 338.00% | -5100.00% | 8.95% | 0.39 | 15.64% | 0.00% | 0.00% | 7.60% | 13.67 | 21.33 | 0.91 | 2.50 |
| CRTO | Criteo S.A. | $22.28 | 1.19B | +255% | -45% | +15% | +8% | 6.39 | 0.83 | 0.49 | 2.22 | 16.19 | 2.07 | 53.96% | 10.42% | 7.43% | 13.59% | 16.78% | 6.69% | 0.13 | 116.21 | 1.27 | 1.21 | -0.58 | 3947.00% | 60.00% | 1580.00% | 21.84% | 0.37 | 23.52% | 0.00% | 0.00% | 16.88% | 3.65 | 3.55 | 0.38 | 2.28 |
| IMAX | IMAX Corporation | $33.56 | 1.81B | +32% | +69% | -74% | -54% | 49.51 | 6.67 | 5.49 | 17.63 | 158.42 | 8.68 | 57.91% | 23.31% | 8.50% | 14.29% | 15.15% | 5.28% | 0.72 | 12.99 | 0.93 | 0.83 | 0.70 | 3125.00% | 1647.00% | 30141.00% | 5.28% | 0.40 | 26.20% | 0.00% | 0.00% | 3.82% | 24.55 | 19.74 | 5.72 | 3.31 |
| IRDM | Iridium Communications In… | $17.97 | 1.88B | +56% | -42% | — | -23% | 23.23 | 5.74 | 3.05 | 9.68 | 181.93 | 9.60 | 77.33% | 27.07% | 13.12% | 22.01% | 8.61% | 4.40% | 3.81 | 2.67 | 2.48 | 1.70 | 3.73 | 1277.00% | 493.00% | -205.00% | 11.29% | 3.58 | 13.58% | 2.37% | 55.00% | 11.25% | 18.31 | 14.41 | 4.96 | 1.27 |
| LILA | Liberty Latin America Ltd… | $7.88 | 1.58B | +363% | -60% | — | — | -2.81 | 2.81 | 0.35 | 6.63 | — | -0.38 | 57.66% | 16.20% | -13.76% | -66.12% | 6.64% | -4.43% | 16.60 | 1.10 | 1.14 | 0.47 | 5.67 | -838.00% | -33.00% | 4169.00% | 19.62% | 0.41 | 3.33% | 0.00% | 0.00% | 0.00% | 14.96 | 35.20 | 2.42 | 0.18 |
| MNTN | MNTN Inc. | $13.65 | 991.25M | +141% | +15% | -97% | — | -769.98 | 16.18 | 17.06 | -1791.21 | — | 22.16 | 76.29% | 8.29% | -2.22% | -6.49% | -43.56% | -2.08% | 0.00 | 6.90 | 4.18 | 3.97 | 79.46 | -7977.00% | 2860.00% | 7323.00% | 1.14% | 0.82 | -254.74% | 0.00% | 0.00% | 3.80% | 197.05 | 83.90 | 16.33 | 41.61 |
| NN | NextNav Inc. | $12.61 | 1.68B | +151% | -66% | — | — | -12.83 | 26.08 | 230.61 | -23.41 | -47.05 | 55.48 | -90.10% | -1060.12% | -1797.12% | -158.13% | -119.65% | -62.91% | 1.43 | -6.39 | 7.09 | 6.87 | -0.58 | 2727.00% | 4679.00% | 44.00% | -2.93% | -3.13 | -76.37% | 0.00% | 0.00% | 0.00% | -21.61 | -33.86 | 229.08 | -1.08 |
| WLY | John Wiley & Sons, Inc. | $38.21 | 2.03B | +27% | -42% | — | — | 26.55 | 2.97 | 1.33 | 8.87 | — | -2.32 | 71.20% | 13.20% | 5.02% | 11.28% | 8.39% | 3.11% | 1.20 | 4.21 | 0.54 | 0.38 | 2.37 | -14192.00% | -1043.00% | 3328.00% | 6.31% | 0.25 | 9.08% | 3.41% | 90.40% | 6.11% | 13.77 | 21.60 | 1.82 | 2.24 |
| ZD | Ziff Davis, Inc. | $33.38 | 1.37B | +247% | -27% | -72% | -60% | 10.81 | 0.65 | 0.79 | 3.84 | — | -5.79 | 70.01% | 14.05% | 3.26% | 5.96% | 6.53% | 2.88% | 0.41 | 7.87 | 1.27 | 1.19 | 0.34 | -1901.00% | 354.00% | 148.00% | 25.08% | 0.38 | 14.17% | 0.00% | 0.00% | 39.37% | 6.17 | 4.37 | 0.87 | 1.55 |
About Integral Ad Science Holding Corp.
Integral Ad Science Holding Corp. operates as a digital advertising verification company in the United States, the United Kingdom, Germany, Italy, Spain, Sweden, Singapore, Australia, France, Japan, Canada, India, and Brazil. The company provides IAS Signal, a cloud-based technology platform that offers actionable insights; and deliver independent measurement and verification of digital advertising across devices, channels, and formats, including desktop, mobile, connected TV, social, display, and video. Its digital media quality solutions offer ad fraud detection and prevention, viewability, brand safety and suitability, contextual targeting, inventory yield management, and reporting. The company offers Quality Impressions, a metric designed to verify that digital ads are served to a real person rather than a bot, viewable on-screen, and presented in a brand-safe and suitable environment in the correct geography; Context Control solution that delivers contextual targeting and brand suitability capabilities; pre-bid programmatic and post-bid verification solutions for advertisers; and optimization and verification solutions for publishers. It serves advertisers and agencies, publishers, advertising/audience networks, and supply side platforms. The company was founded in 2009 and is headquartered in New York, New York.
- CEO
- Lisa Utzschneider
- Employees
- 902
- Beta
- 1.58
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ —) − 1 = — (DCF, example).