US · IDT
IDT Corporation
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Newark, NJ 07102
- Website
- idt.net
Price · as of 2025-07-31
$51.13
Market cap 1.28B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $74.94 | +46.57% |
| Intrinsic Value(DCF) | $25.37 | -50.38% |
| Graham-Dodd Method(GD) | $22.86 | -55.28% |
| Graham Formula(GF) | $30.92 | -39.53% |
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 |
|---|---|---|---|---|---|
| 2011 | $4.19 | $48.01 | $6.16 | $4.71 | $24.32 |
| 2012 | $4.62 | $41.94 | $1.65 | $2.69 | $9.46 |
| 2013 | $9.46 | $38.25 | $3.40 | $0.00 | $8.56 |
| 2014 | $7.71 | $37.87 | $2.87 | $0.00 | $8.57 |
| 2015 | $8.35 | $19.23 | $6.60 | $0.00 | $18.00 |
| 2016 | $13.31 | $19.78 | $1.79 | $0.00 | $2.27 |
| 2017 | $10.75 | $36.39 | $1.55 | $0.00 | $3.00 |
| 2018 | $5.27 | $38.44 | $0.00 | $0.00 | $1.88 |
| 2019 | $7.92 | $44.48 | $0.00 | $1.85 | $0.00 |
| 2020 | $10.92 | $260.79 | $0.00 | $6.43 | $3.20 |
| 2021 | $50.05 | $244.16 | $4.71 | $24.80 | $58.27 |
| 2022 | $29.72 | $84.61 | $4.58 | $10.72 | $2.71 |
| 2023 | $26.91 | $46.83 | $3.79 | $14.49 | $0.00 |
| 2024 | $47.76 | $65.41 | $5.96 | $19.97 | $14.41 |
| 2025 | $46.59 | $74.94 | $10.33 | $22.86 | $30.92 |
AI valuation
Our deep-learning model estimates IDT Corporation's (IDT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $74.94
- Current price
- $51.13
- AI upside
- +46.57%
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
$25.37
-50.38% upside
Graham-Dodd
$22.86
-55.28% upside
Graham Formula
$30.92
-39.53% 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 |
| IDT | IDT Corporation | $51.13 | 1.28B | +47% | -50% | -55% | -40% | 14.46 | 3.85 | 0.95 | 7.25 | 78.16 | 4.29 | 36.23% | 8.15% | 6.18% | 29.43% | 142.58% | 13.80% | 0.01 | — | 1.78 | 1.01 | -1.77 | 1850.00% | 213.00% | 7934.00% | 9.06% | 0.43 | 196.84% | 0.47% | 6.80% | 7.23% | 9.18 | 8.67 | 0.75 | 5.66 |
| ATUS | Altice USA, Inc. | $1.80 | 838.28M | +2,004% | -46% | — | — | -14.45 | -2.41 | 0.13 | 7.88 | — | -0.05 | 67.65% | 18.76% | -1.15% | 17.56% | 6.49% | -0.25% | -53.94 | 0.95 | 0.32 | 0.26 | 7.54 | -28333.00% | -306.00% | 2287.00% | 13.21% | 0.70 | 0.61% | 0.00% | 0.00% | 0.00% | 15.59 | 175.29 | 2.92 | 0.39 |
| CABO | Cable One, Inc. | $95.95 | 540.7M | +372% | +45% | — | — | -1.60 | 0.40 | 0.38 | 16.74 | — | -0.41 | 51.34% | 26.50% | -23.74% | -22.07% | 6.57% | -5.88% | 2.23 | 3.06 | 0.40 | 0.28 | 14.10 | -255000.00% | -495.00% | -2639.00% | 48.75% | 0.74 | 5.72% | 3.02% | -4.80% | 73.70% | 9.08 | 12.99 | 2.41 | 0.82 |
| CRTO | Criteo S.A. | $17.87 | 914.08M | +343% | -32% | +43% | +35% | 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 |
| FUBO | fuboTV Inc. | $1.17 | 412.68M | +2,109% | +4,557,058% | — | — | -5.72 | 5.18 | 0.63 | -10.85 | — | -1.84 | 12.57% | -12.08% | -10.61% | -72.28% | -43.24% | -15.39% | 1.93 | -9.40 | 0.53 | 0.45 | -1.91 | -4808.00% | 1861.00% | -4666.00% | -9.38% | -0.15 | -21.02% | 0.00% | 0.00% | 0.00% | -6.29 | -12.94 | 0.76 | -1.30 |
| GLIBA | GCI Liberty, Inc. | $39.74 | 1.23B | — | — | — | — | -3.95 | 0.72 | 1.17 | 4.43 | — | 2.42 | 29.73% | 17.02% | -29.54% | — | — | — | 0.68 | 3.96 | 3.14 | 2.88 | 1.66 | — | — | — | 10.00% | 1.89 | — | 0.00% | 0.00% | 0.00% | 10.95 | 15.98 | 1.86 | 0.78 |
| GOGO | Gogo Inc. | $4.23 | 566.2M | +896% | +15,656% | — | +148% | 49.15 | 6.28 | 0.70 | 9.03 | — | -1.86 | 59.06% | 12.53% | 1.42% | 15.16% | 6.07% | 1.02% | 8.82 | 1.67 | 1.60 | 0.88 | 4.94 | -1000.00% | 10474.00% | 13324.00% | 10.25% | 0.46 | 7.19% | 0.00% | 0.00% | 16.77% | 12.29 | 21.53 | 1.54 | 0.18 |
| MOMO | Hello Group Inc. | $6.47 | 1.13B | +50% | -6% | -34% | — | 9.28 | 0.84 | 0.91 | 4.02 | — | 0.86 | 38.96% | 14.51% | 9.84% | 8.95% | 9.91% | 6.01% | 0.40 | 11.99 | 1.88 | 0.99 | 0.23 | -4329.00% | -1198.00% | -2037.00% | 14.04% | 0.26 | 15.87% | 7.42% | 68.90% | 19.84% | 5.27 | 5.97 | 0.76 | 2.56 |
| SIFY | Sify Technologies Limited | $15.67 | 1.13B | -72% | -82% | -84% | — | 14.09 | 1.58 | 0.80 | 8.04 | — | 1.64 | 37.53% | 5.66% | -1.97% | 11.81% | 4.53% | 2.93% | 1.96 | 0.82 | 0.96 | 0.68 | 4.27 | -52093.00% | 1193.00% | -5038.00% | -11.54% | 0.31 | -7.37% | 0.07% | 1.00% | 0.07% | 28.81 | -17.72 | 1.63 | 0.72 |
| TV | Grupo Televisa, S.A.B. | $2.95 | 1.58B | +266% | -21% | +12% | — | -2.37 | 0.19 | 0.32 | 4.38 | -178.22 | 0.29 | 33.96% | -4.53% | -13.24% | -7.50% | -1.63% | -3.23% | 1.06 | -0.35 | 2.49 | 1.97 | 3.38 | 133.00% | -598.00% | -169506.00% | 111.55% | 1.18 | 12.71% | 5.18% | -12.30% | 13.36% | -28.57 | 3.67 | 1.29 | 1.11 |
About IDT Corporation
IDT Corporation operates in the communications and payment industries in the United States and internationally. The company operates through three segments: Fintech; net2phone-UCaaS (Unified Communications as a Service); and Traditional Communications. The Fintech segment offers international money remittance and related value/payment transfer services under the BOSS Revolution brand name; national retail solutions, such as point of sale network providing payment processing, digital advertising, transaction data, and ancillary services under the NRS brand name. The net2phone-UCaaS segment provides net2phone-UCaaS, a cloud communications service for businesses; and cable telephony services under the net2phone brand name. The Traditional Communications segment, which include Mobile Top-Up, that enables customers to transfer airtime and bundles of airtime, messaging, and data to international and domestic mobile accounts; BOSS Revolution Calling, an international long-distance calling service; Carrier Services, a wholesale provider of international voice and SMS termination, and outsourced traffic management solutions to telecoms; and net2phone-Platform Services, which offer telephony services to cable operators and others, as well as smaller communications and payments offerings. IDT Corporation was founded in 1990 and is headquartered in Newark, New Jersey.
- CEO
- Samuel Jonas
- Employees
- 1.82K
- Beta
- 0.77
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($25.37 ÷ $51.13) − 1 = -50.38% (DCF, example).