US · INOD
Innodata Inc.
- Sector
- Technology · Information Technology Services
- Headquarters
- Ridgefield Park, NJ 07660
- Website
- innodata.com
Price · as of 2025-12-31
$44.02
Market cap 1.41B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $75.26 | +70.97% |
| Intrinsic Value(DCF) | $19.60 | -55.47% |
| Graham-Dodd Method(GD) | $8.36 | -81.01% |
| Graham Formula(GF) | — | — |
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 | $5.60 | $142.72 | $0.72 | $2.52 | $4.93 |
| 2012 | $3.75 | $443.10 | $6.79 | $3.50 | $7.38 |
| 2013 | $3.35 | $78.07 | $0.71 | $0.00 | $7.12 |
| 2014 | $2.63 | $58.34 | $0.61 | $1.34 | $0.00 |
| 2015 | $2.26 | $36.35 | $0.60 | $0.89 | $0.00 |
| 2016 | $2.00 | $125.50 | $0.37 | $0.14 | $0.00 |
| 2017 | $1.11 | $79.62 | $0.33 | $0.12 | $0.00 |
| 2018 | $1.44 | $52.29 | $0.53 | $1.08 | $0.00 |
| 2019 | $1.15 | $958.88 | $0.26 | $0.49 | $0.00 |
| 2020 | $8.31 | $38.07 | $0.68 | $1.24 | $0.30 |
| 2021 | $5.08 | $44.01 | $0.66 | $0.73 | $0.00 |
| 2022 | $6.32 | $77.10 | $3.21 | $0.00 | $0.00 |
| 2023 | $7.18 | $351.81 | $13.22 | $0.68 | $0.00 |
| 2024 | $47.25 | $126.09 | $1,705.28 | $7.02 | $98.61 |
| 2025 | $44.46 | $75.26 | $3.03 | $8.36 | $0.00 |
AI valuation
Our deep-learning model estimates Innodata Inc.'s (INOD) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $75.26
- Current price
- $44.02
- AI upside
- +70.97%
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
$19.60
-55.47% upside
Graham-Dodd
$8.36
-81.01% upside
Graham Formula
—
— 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 |
| INOD | Innodata Inc. | $44.02 | 1.41B | +71% | -55% | -81% | — | 43.94 | 13.21 | 5618.35 | 194.16 | 1303.65 | 15.54 | 39.53% | 15.85% | 12785.46% | 37.74% | 0.10% | 22.82% | 0.13 | — | 2.68 | 2.55 | -9.89 | 337.00% | -9985.00% | 3070.00% | 2.52% | 0.93 | 119.27% | 0.00% | 0.00% | 1.86% | 33724.89 | 37.75 | 5346.14 | 14.40 |
| AI | C3.ai, Inc. | $7.95 | 1.09B | +319% | +49% | — | — | -11.76 | 4.05 | 8.72 | -8.52 | — | 4.05 | 60.62% | -83.39% | -74.21% | -33.73% | -286.31% | -27.97% | 0.01 | — | 6.86 | 6.67 | 0.51 | -427.00% | 2527.00% | -5082.00% | -1.31% | -0.31 | -39.22% | 0.00% | 0.00% | 0.00% | -8.19 | -59.75 | 6.83 | 9.21 |
| ASGN | ASGN Incorporated | $42.90 | 1.88B | +107% | -62% | — | -68% | 15.67 | 0.99 | 0.45 | 8.28 | — | -2.24 | 27.24% | 6.45% | 2.85% | 6.34% | 6.47% | 3.19% | 0.65 | 3.79 | — | — | 3.10 | -3211.00% | -291.00% | -2100.00% | 16.20% | — | 10.40% | 0.00% | 0.00% | 0.00% | 11.08 | 9.88 | 0.71 | 1.91 |
| CLVT | Clarivate Plc | $2.30 | 1.52B | +979% | -41% | +47% | — | — | 0.32 | 0.63 | 6.88 | — | -0.33 | 66.05% | 2.91% | -8.19% | 0.00% | 0.78% | 0.00% | 0.92 | 0.27 | 0.84 | 0.73 | 5.01 | -6875.00% | -397.00% | 218.00% | 23.49% | 0.40 | 3.96% | 0.00% | — | 23.90% | 79.80 | 15.62 | 2.32 | -0.59 |
| CNXC | Concentrix Corporation | $32.80 | 2.04B | +77% | +25% | — | — | -1.97 | 0.92 | 0.26 | -28.24 | — | -0.87 | 34.96% | 6.20% | -13.02% | -37.70% | 7.50% | -11.24% | 1.69 | 2.10 | 1.40 | 1.06 | -17.83 | -64879.00% | 215.00% | 3353.00% | 22.75% | 0.37 | 7.04% | 3.56% | -7.00% | 45.11% | 11.20 | 11.93 | 0.69 | 1.36 |
| DXC | DXC Technology Company | $12.59 | 2.19B | +410% | -24% | +104% | -56% | 7.19 | 0.88 | 0.22 | 2.54 | 2.02 | 2.68 | 24.09% | 5.42% | 3.02% | 13.11% | 7.06% | 2.93% | 1.41 | 2.63 | 1.22 | 1.08 | 1.25 | 35652.00% | -582.00% | -1384.00% | 28.87% | 0.32 | 13.22% | 0.00% | 0.00% | 31.85% | 8.02 | 6.81 | 0.43 | 1.05 |
| FORTY | Formula Systems (1985) Lt… | $115.83 | 1.78B | -9% | -53% | — | -41% | 7.09 | 2.02 | 0.50 | 3.88 | 30.10 | -2.68 | 24.81% | 9.81% | 2.89% | 29.70% | 26.61% | 6.65% | 1.01 | 12.22 | 1.30 | 1.23 | 0.47 | 2354.00% | 521.00% | 1237.00% | 21.52% | 0.28 | 37.57% | 1.37% | 9.70% | 4.02% | 5.54 | 5.07 | 0.54 | 2.10 |
| GLOB | Globant S.A. | $49.76 | 2.19B | +70% | -61% | -55% | -56% | 21.18 | 1.04 | 0.89 | 7.08 | — | 14.92 | 35.00% | 7.00% | 4.19% | 5.07% | 5.66% | 3.17% | 0.23 | — | 1.64 | 1.43 | 0.68 | -3844.00% | 162.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 1.75% | 13.99 | — | 0.98 | 2.58 |
| SPNS | Sapiens International Cor… | $43.45 | 2.43B | -14% | -68% | -95% | -60% | 21.21 | 3.19 | 2.82 | 13.01 | 139.74 | 8.64 | 43.90% | 15.83% | 13.31% | 15.57% | 20.96% | 10.45% | 0.13 | 217.34 | 2.24 | 2.11 | -0.94 | 1518.00% | 540.00% | 1310.00% | 5.18% | 0.55 | 24.07% | 2.08% | 44.10% | 6.02% | 16.06 | 17.37 | 2.54 | 6.17 |
| VICR | Vicor Corporation | $201.40 | 9.07B | -69% | -88% | -93% | — | 435.66 | 4.69 | 7.45 | 65.31 | — | 4.69 | 51.24% | -0.36% | 1.71% | 1.11% | -0.25% | 0.99% | 0.01 | — | 7.49 | 5.34 | -7.33 | -8824.00% | -1136.00% | -3368.00% | 1.02% | 0.82 | 8.98% | 0.00% | 0.00% | 1.36% | -1835.56 | 88.27 | 6.70 | 24.62 |
| VNET | VNET Group, Inc. | $10.78 | 2.9B | -38% | +22% | -65% | -83% | 87.46 | 3.41 | 2.63 | 17.21 | — | 4.38 | 22.18% | 8.11% | 2.22% | 4.02% | 1.69% | 0.79% | 2.90 | 1.67 | 0.73 | 0.58 | 7.41 | -10375.00% | 1141.00% | 21320.00% | -14.37% | 0.21 | -15.29% | 0.00% | 0.00% | 0.00% | 56.97 | -12.21 | 4.62 | 0.28 |
About Innodata Inc.
Innodata Inc. operates as a global data engineering company in the United States, the United Kingdom, the Netherlands, Canada, and internationally. The company operates through three segments: Digital Data Solutions (DDS), Synodex, and Agility. The DDS segment offers AI-enabled software platforms and managed services to companies that require data for training AI and machine learning (ML) algorithms, and AI digital transformation solutions to help companies apply AI/ML for problems relating to analyzing and deriving insights from documents. This segment provides a range of data engineering support services, including data annotation, data transformation, data transformation, data curation, data hygiene, data consolidation, data compliance, and master data management. The Synodex segment offers an industry platform that transforms medical records into useable digital data with its proprietary data models or client data models. The Agility segment provides an industry platform that provides marketing communications and public relations professionals to target and distribute content to journalists and social media influencers; and to monitor and analyze global news channels, such as print, web, radio, and TV, as well as social media channels. It serves banking, insurance, financial services, technology, digital retailing, and information/media sectors through its professional staff, senior management, and direct sales personnel. The company was formerly known as Innodata Isogen, Inc. and changed its name to Innodata Inc. in June 2012. Innodata Inc. was incorporated in 1988 and is headquartered in Ridgefield Park, New Jersey.
- CEO
- Jack S. Abuhoff
- Employees
- 6.6K
- Beta
- 2.42
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($19.60 ÷ $44.02) − 1 = -55.47% (DCF, example).