US · INTZ
Intrusion Inc.
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Plano, TX 75074
- Website
- intrusion.com
Price · as of 2024-12-31
$0.79
Market cap 21.91M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $51.21 | +6,386.38% |
| Intrinsic Value(DCF) | $0.42 | -46.8% |
| Graham-Dodd Method(GD) | — | — |
| 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 |
|---|---|---|---|---|---|
| 2010 | $10.60 | $454.20 | $5.94 | $0.00 | $0.41 |
| 2011 | $13.00 | $316.91 | $0.00 | $0.00 | $0.00 |
| 2012 | $10.00 | $118.21 | $1.09 | $0.00 | $0.00 |
| 2013 | $45.40 | $684.33 | $3.11 | $0.15 | $1.12 |
| 2014 | $40.00 | $101.14 | $0.00 | $0.00 | $0.00 |
| 2015 | $15.60 | $258.68 | $0.00 | $0.00 | $0.00 |
| 2016 | $6.00 | $27.72 | $0.00 | $0.00 | $0.24 |
| 2017 | $25.00 | $170.14 | $0.00 | $0.00 | $0.00 |
| 2018 | $82.20 | $405.74 | $6.50 | $0.64 | $8.47 |
| 2019 | $91.60 | $103.48 | $22.98 | $1.12 | $13.03 |
| 2020 | $467.20 | $3,983.05 | $10.74 | $0.00 | $364.44 |
| 2021 | $59.20 | $54.64 | $0.00 | $0.00 | $0.00 |
| 2022 | $26.40 | $39.85 | $0.00 | $0.00 | $0.00 |
| 2023 | $4.00 | $47.74 | $0.00 | $0.00 | $18.59 |
| 2024 | $1.06 | $51.21 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Intrusion Inc.'s (INTZ) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $51.21
- Current price
- $0.79
- AI upside
- +6,386.38%
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
$0.42
-46.8% upside
Graham-Dodd
—
— 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 |
| INTZ | Intrusion Inc. | $0.79 | 21.91M | +6,386% | -47% | — | — | -0.72 | 0.89 | 0.97 | -0.56 | -2.50 | 0.89 | 76.76% | -146.35% | -134.99% | 471.55% | -229.45% | -87.74% | 0.44 | -25.75 | 1.51 | 1.37 | 0.35 | 2870.00% | 285.00% | -1208.00% | -144.90% | -1.71 | -220.10% | 0.00% | 0.00% | 266.65% | -0.41 | -0.43 | 0.60 | -15.44 |
| ALAR | Alarum Technologies Ltd. | $6.51 | 48.36M | +964% | +28,566% | +15% | +266% | 8.67 | 1.90 | 1.57 | 4.40 | — | 2.34 | 74.25% | 21.12% | 18.16% | 29.24% | 64.99% | 21.07% | 0.06 | 17.18 | 2.30 | 2.30 | -1.62 | -16071.00% | 2088.00% | 8818.00% | 17.55% | 1.09 | 102.51% | 0.00% | 0.00% | 9.19% | 5.42 | 4.16 | 1.15 | 1.60 |
| AUID | authID Inc. | $1.66 | 20.17M | +3,253% | +23% | — | — | -3.65 | 4.53 | 58.81 | -3.12 | — | 7.32 | 100.00% | -1656.46% | -1610.63% | -115.55% | -449.78% | -95.56% | 0.02 | -300.11 | 3.41 | 3.04 | 0.59 | -5556.00% | 36586.00% | 3933.00% | -22.42% | -3.93 | -358.03% | 0.00% | 0.00% | 0.00% | -2.99 | -3.76 | 49.52 | -8.93 |
| BLIN | Bridgeline Digital, Inc. | $0.89 | 11.22M | +2,285% | -48% | — | — | -4.68 | 1.23 | 0.77 | -6.49 | -14.83 | -5.68 | 66.57% | -15.78% | -16.37% | -25.73% | -26.99% | -16.28% | 0.05 | -19.26 | 0.70 | 0.64 | 0.71 | 3158.00% | 16.00% | 4131.00% | -9.52% | -0.22 | -12.67% | 0.00% | 0.00% | 6.75% | -4.38 | -9.47 | 0.69 | -7.00 |
| CCSI | Consensus Cloud Solutions… | $30.08 | 571.69M | +161% | -34% | -86% | +16% | 6.78 | 41.62 | 1.64 | 6.39 | — | -1.52 | 79.81% | 42.96% | 24.17% | -257.35% | 21.98% | 13.35% | 42.14 | 4.23 | 1.79 | 1.50 | 2.99 | -564.00% | -20.00% | 1987.00% | 18.46% | 2.08 | 20.88% | 0.00% | 0.00% | 15.85% | 7.18 | 10.19 | 3.09 | 1.90 |
| CISO | CISO Global Inc. | $0.38 | 12.67M | +10,945% | +12% | — | +19,342% | -0.52 | 10.87 | 0.41 | -1.75 | — | -0.61 | 14.66% | -47.44% | -78.84% | -280.46% | -76.45% | -61.92% | 10.72 | -4.07 | 0.14 | 0.12 | -0.83 | -7188.00% | -4611.00% | -3601.00% | -31.41% | -0.15 | -20.57% | 0.00% | 0.00% | 0.00% | -1.63 | -6.07 | 0.77 | -10.90 |
| DTSS | Datasea Inc. | $0.91 | 7.45M | +16,746% | +121,930% | — | — | -2.65 | 4.56 | 0.19 | -3.94 | — | 5.50 | 3.41% | -7.20% | -7.09% | -374.60% | -177.54% | -101.44% | 0.90 | — | 0.81 | 0.54 | -0.52 | -8242.00% | 19870.00% | -163.00% | -47.99% | -0.65 | -222.49% | 0.00% | 0.00% | 0.00% | -3.01 | -2.40 | 0.22 | 0.86 |
| EVTC | EVERTEC, Inc. | $28.31 | 1.81B | +57,090% | +13,069% | — | +42% | 0.01 | 0.00 | 1.92 | 2574.15 | 0.04 | 0.00 | 36.55% | 20.01% | 15.20% | 40.47% | 0.02% | 12.88% | 1.56 | 2.73 | 2.07 | 1.65 | 2568.48 | 2775.00% | 1021.00% | 13216457.00% | 12696.30% | 0.80 | 29.77% | 714.83% | 8.80% | 4590.33% | 4354.62 | 3.58 | 871.28 | 0.16 |
| GRRR | Gorilla Technology Group … | $11.82 | 159.26M | +368% | +868% | — | — | -4.54 | 4.11 | 4.02 | -4.45 | — | 4.28 | 49.96% | -89.65% | -86.77% | -103.89% | -118.47% | -49.11% | 0.30 | -91.39 | 1.68 | 1.30 | -0.01 | -47378.00% | 1542.00% | 13486.00% | -10.36% | -0.39 | -56.16% | 0.00% | 0.00% | 10.23% | -4.26 | -9.16 | 3.82 | 0.33 |
| HUBC | HUB Cyber Security Ltd. | $1.48 | 3.23M | +3,111% | +2,170% | — | +21,365% | -5.69 | -2.75 | 7.52 | -10.99 | — | -2.55 | 11.66% | -88.71% | -134.49% | 58.13% | 73.20% | -130.09% | -0.50 | -2.15 | 0.17 | 0.10 | -1.58 | -8335.00% | -3070.00% | 421.00% | -7.74% | -0.16 | 48.00% | 0.00% | 0.00% | 0.00% | -9.90 | -15.10 | 8.78 | -16.24 |
| MLGO | MicroAlgo Inc. | $3.57 | 39.06M | +9,185% | +1,486% | +396% | — | 219.72 | 8.14 | 15.90 | 370.16 | — | 8.14 | 28.40% | 3.72% | 7.13% | 5.64% | 164.67% | 4.59% | 0.16 | 25.26 | 6.11 | 5.84 | -43.18 | -10033.00% | -922.00% | -16349.00% | 0.35% | 0.14 | 271.47% | 0.00% | 0.00% | 6.63% | 376.26 | 254.98 | 13.99 | 25.95 |
| OSPN | OneSpan Inc. | $11.04 | 423.1M | +197% | -43% | -39% | +42% | 5.45 | 1.46 | 1.63 | 5.60 | 18.08 | 2.51 | 70.69% | 20.59% | 29.98% | 30.10% | 28.93% | 19.80% | 0.02 | — | 1.50 | 1.10 | -1.08 | 3014.00% | 0.00% | 877.00% | 12.71% | 0.52 | 29.18% | 4.65% | 25.30% | 7.96% | 6.65 | 6.59 | 1.37 | 3.83 |
| PAYO | Payoneer Global Inc. | $4.32 | 1.54B | +924% | -27% | -36% | -28% | 22.60 | 2.35 | 1.57 | -34.80 | — | 3.95 | 78.07% | 11.84% | 6.95% | 10.24% | -2.25% | 0.87% | 0.00 | — | 1.00 | 0.99 | -2.29 | -3871.00% | 768.00% | 7730.00% | 12.49% | 0.03 | -5.90% | 0.00% | 0.00% | 10.49% | -50.58 | -30.52 | -5.99 | 0.32 |
| PRTH | Priority Technology Holdi… | $5.55 | 454.39M | +1,046% | +100% | — | +32% | 24.88 | -3.58 | 0.68 | 7.97 | — | -0.76 | 37.29% | 15.17% | 2.73% | -85.84% | 12.15% | 1.40% | -5.58 | 1.50 | 1.05 | 0.12 | 4.73 | -5079.00% | 1642.00% | 653.00% | 10.70% | 0.08 | 9.03% | 13.09% | 325.60% | 13.35% | 11.01 | 22.99 | 1.67 | 0.82 |
| RPAY | Repay Holdings Corporatio… | $2.78 | 253.92M | +909% | +15% | — | — | -51.02 | 0.69 | 1.69 | 8.41 | — | -1.53 | 77.12% | -2.48% | -3.24% | -1.31% | -0.66% | -0.67% | 0.67 | -0.99 | 2.69 | 2.18 | 3.17 | -9106.00% | 553.00% | 16810.00% | 19.94% | 1.47 | 9.48% | 0.45% | -22.70% | 9.45% | -108.98 | 8.05 | 2.71 | 0.41 |
| TAOP | Taoping Inc. | $1.43 | 1.43M | +2,924% | +176% | +5% | — | — | 2.40 | 1.04 | 57.41 | — | 2.40 | 21.19% | -4.39% | -4.96% | 0.00% | -7.54% | 0.00% | 0.50 | -3.49 | 2.19 | 0.71 | 8.17 | 811.00% | -508.00% | -276.00% | -9.04% | -0.18 | -16.13% | 0.00% | — | 3.64% | -27.57 | -12.90 | 1.21 | -5.77 |
| TCX | Tucows Inc. | $18.16 | 201.65M | +384% | -51% | — | — | -2.68 | -1.24 | 0.52 | 5.98 | — | -0.65 | 24.07% | 24.07% | -19.43% | 58.43% | 22.59% | -10.18% | -4.15 | — | 0.61 | 0.22 | 4.53 | -3164.00% | 774.00% | -6999.00% | -11.27% | -0.02 | -5.50% | 0.00% | 0.00% | 0.00% | 8.92 | -36.63 | 2.15 | 0.45 |
| VHC | VirnetX Holding Corp | $16.30 | 69.62M | +688% | -62% | — | +496% | -1.78 | 0.82 | 6472.80 | -0.18 | — | 0.82 | 100.00% | -407940.00% | -363500.00% | -38.01% | -240.06% | -33.04% | 0.24 | — | 5.31 | 5.29 | 0.68 | -3517.00% | -2857.00% | -3820.00% | -47.43% | -2.13 | -180.65% | 0.00% | 0.00% | 0.40% | -0.18 | -0.24 | 725.80 | -4.44 |
About Intrusion Inc.
Intrusion Inc., together with its subsidiaries, develops, markets, and supports entity identification, data mining, cybercrime, and advanced persistent threat detection products in the United States. It offers INTRUSION Shield, a cybersecurity solution based on security-as-a-service solution to identify and stop Zero-Day and ransomware attacks. The company also provides INTRUSION TraceCop, a big data tool that contains an inventory of network selectors and enrichments to support forensic investigations; and INTRUSION Savant, a network monitoring solution that uses the data available in TraceCop to identify suspicious traffic in real-time. In addition, it engages in the resale of standard commercially available computers and servers from various vendors; and provision of pre-and post-sales support services, such as network security design, system installation, and technical consulting services. It serves US federal government entities, state and local government entities, and companies ranging from mid-market to large enterprises through a direct sales force and value-added resellers. The company was formerly known as Intrusion.com, Inc. and changed its name to Intrusion Inc. in November 2001. Intrusion Inc. was founded in 1983 and is headquartered in Plano, Texas.
- CEO
- Anthony E. Scott
- Employees
- 45
- Beta
- -2.02
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.42 ÷ $0.79) − 1 = -46.8% (DCF, example).