US · MNDO
MIND C.T.I. Ltd
- Sector
- Technology · Software - Application
- Headquarters
- Yokneam Illit 2066724
- Website
- mindcti.com
Price · as of 2024-12-31
$1.06
Market cap 24.44M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $25.17 | +2,274.53% |
| Intrinsic Value(DCF) | $1.31 | +23.58% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $1.68 | +58.49% |
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 | $0.69 | $28.85 | $2.28 | $0.00 | $5.46 |
| 2011 | $0.54 | $31.20 | $1.25 | $0.00 | $0.81 |
| 2012 | $0.55 | $24.24 | $1.90 | $0.00 | $3.34 |
| 2013 | $0.64 | $24.58 | $1.07 | $0.00 | $0.00 |
| 2014 | $1.05 | $32.50 | $6.03 | $0.00 | $12.15 |
| 2015 | $0.71 | $22.48 | $2.24 | $0.00 | $0.00 |
| 2016 | $0.90 | $27.89 | $1.61 | $0.00 | $0.00 |
| 2017 | $1.02 | $37.53 | $1.13 | $0.00 | $2.37 |
| 2018 | $1.14 | $23.48 | $1.25 | $0.00 | $2.26 |
| 2019 | $1.30 | $26.60 | $4.42 | $0.00 | $8.22 |
| 2020 | $1.88 | $25.60 | $3.74 | $0.00 | $3.03 |
| 2021 | $1.98 | $25.79 | $7.84 | $0.00 | $6.00 |
| 2022 | $1.63 | $32.42 | $1.36 | $0.00 | $0.00 |
| 2023 | $1.72 | $26.38 | $1.17 | $0.00 | $2.13 |
| 2024 | $1.79 | $25.17 | $1.01 | $0.00 | $1.68 |
AI valuation
Our deep-learning model estimates MIND C.T.I. Ltd's (MNDO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $25.17
- Current price
- $1.06
- AI upside
- +2,274.53%
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
$1.31
+23.58% upside
Graham-Dodd
—
— upside
Graham Formula
$1.68
+58.49% 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 |
| MNDO | MIND C.T.I. Ltd | $1.06 | 24.44M | +2,275% | +24% | — | +58% | 7.87 | 1.50 | 1.70 | 4.15 | — | 2.22 | 50.07% | 20.41% | 21.59% | 18.98% | 45.63% | 14.86% | 0.03 | 182.38 | 5.78 | 5.65 | -0.70 | -800.00% | -77.00% | 168.00% | 11.27% | 1.26 | 45.87% | 13.37% | 105.10% | 16.97% | 4.91 | 5.24 | 1.00 | 5.12 |
| AIFF | Firefly Neuroscience, Inc… | $0.70 | 9.91M | +6,861% | +1,212,481% | — | +15,220% | -2.13 | -59.53 | 206.71 | -2.05 | -0.55 | -40.22 | 37.96% | -8500.00% | -9685.19% | 7864.66% | 520.85% | -288.87% | -1.85 | -133.04 | 0.53 | 0.39 | 0.11 | 38485.00% | -7831.00% | 15684.00% | -29.43% | -1.24 | 372.77% | 0.00% | 0.00% | 0.00% | -2.31 | -3.23 | 196.37 | -30.98 |
| ANY | Sphere 3D Corp. | $1.48 | 3.94M | +9,770% | +397% | — | +4,753% | -1.25 | 0.30 | 0.71 | 0.50 | — | 0.33 | 19.45% | -128.92% | -57.02% | -23.78% | -65.77% | -20.35% | 0.00 | — | 4.57 | 3.33 | 2.46 | -7513.00% | -2419.00% | 6603.00% | -113.98% | -1.17 | -41.53% | 0.00% | 0.00% | 41.71% | 0.05 | 0.08 | -0.07 | -13.84 |
| CXAI | CXApp Inc. | $0.18 | 3.74M | +29,474% | +129% | — | — | -0.86 | 1.07 | 2.34 | -1.65 | — | -1.95 | 82.01% | -192.40% | -271.74% | -94.70% | -68.27% | -56.76% | 0.36 | -7.83 | 0.61 | 0.57 | -0.07 | -7404.00% | -304.00% | -5908.00% | -44.03% | -0.63 | -37.74% | 0.00% | 0.00% | 0.00% | -1.27 | -2.37 | 2.44 | -4.15 |
| DAVE | Dave Inc. | $193.27 | 2.61B | -55% | +1,301% | -80% | -3% | 18.03 | 5.70 | 3.01 | 13.54 | — | 6.16 | 91.25% | 9.97% | 16.67% | 42.84% | 23.64% | 19.51% | 0.41 | 4.33 | 8.05 | 7.59 | 0.34 | -20295.00% | 3396.00% | 39611.00% | 11.96% | 3.57 | 88.95% | 0.00% | 0.00% | 10.89% | 29.73 | 8.24 | 2.96 | 7.21 |
| HTCR | HeartCore Enterprises, In… | $0.27 | 6.83M | +10,168% | +41% | — | — | -3.83 | 4.29 | 0.66 | -3.84 | — | 4.29 | 58.63% | 0.21% | -4.87% | -106.18% | 1.27% | -31.04% | 0.81 | 0.45 | 1.27 | 1.17 | -0.37 | -6633.00% | 3919.00% | -155.00% | -23.95% | -0.64 | -96.43% | 4.18% | -16.00% | 15.32% | 264.44 | -3.58 | 0.56 | 1.88 |
| NTCL | NetClass Technology Inc | $0.27 | 5.34M | +49,967% | +61% | — | — | -1.67 | 3.13 | 1.85 | -2.09 | -0.29 | 3.88 | 22.85% | -111.52% | -110.40% | -248.29% | -233.14% | -103.30% | 0.47 | — | 1.29 | 1.07 | -0.10 | 58230.00% | -294.00% | 581595.00% | -44.31% | -0.83 | -172.48% | 0.00% | 0.00% | 0.00% | -1.74 | -2.38 | 1.94 | -1.61 |
| NXPL | NextPlat Corp | $0.56 | 14.6M | +4,979% | +53,518% | — | — | -0.88 | 0.76 | 0.31 | -0.13 | -0.42 | 0.78 | 24.78% | -36.08% | -21.42% | -78.57% | -264.44% | -45.82% | 0.08 | -291.65 | 3.83 | 3.19 | 0.88 | 20909.00% | 7344.00% | 3323.00% | -27.70% | -0.67 | -63.28% | 0.00% | 0.00% | 0.00% | -0.11 | -0.48 | 0.04 | -0.19 |
| RMSG | Real Messenger Corporatio… | $0.70 | 6.7M | — | — | — | — | -0.01 | -0.02 | — | -0.92 | 0.00 | -0.02 | 0.00% | — | — | 268.04% | -699.88% | -586.92% | -1.37 | -218.00 | 5.37 | 4.11 | -0.91 | 889083.00% | — | 9351449.00% | -7946.31% | -15.74 | -682.48% | 0.00% | 0.00% | 4593.45% | -0.91 | -0.94 | — | -8.73 |
| SAGT | SAGTEC GLOBAL Ltd | $2.03 | 25.88M | +508% | +8,091% | -51% | +432% | 26.60 | 11.35 | 3.67 | 16.78 | 77.90 | 11.80 | 23.38% | 18.25% | 13.32% | 53.76% | 43.11% | 29.46% | 0.21 | 36.19 | 2.01 | 1.71 | 0.26 | 3415.00% | 7759.00% | -12838.00% | 0.46% | 0.90 | 5.26% | 0.00% | 0.00% | 0.16% | 20.41 | 222.61 | 3.72 | 15.43 |
About MIND C.T.I. Ltd
MIND C.T.I. Ltd., together with its subsidiaries, designs, develops, markets, supports, implements, and operates billing and customer care systems in the Americas, Europe, Israel, the Asia Pacific, and Africa. It operates in two segments, Billing and Related Services and Messaging. The company offers billing and customer care solutions that support various services, such as voice, data, and content services, as well as prepaid, postpaid, and pay-in-advance payment models in a single platform. Its solutions also include a workflow engine to support the implementation of business processes, including subscriber registration, order management, trouble ticket, and debt collection; and an integral point of sale solution that covers all dealer, store and cashier management, and sales cycle related activities. In addition, the company offers professional services comprising turnkey project delivery, customer support and maintenance, integration, customizations, and project management, as well as managed services, including day to day billing operational tasks to its billing and customer care customers. Further, it provides PhonEX ONE, a call management system that collects, records, and stores call information, which is used by organizations for telecom expense management, call accounting, traffic analysis, and fraud detection. The company offers its products directly, as well as through distributors and resellers primarily to communication service providers, such as traditional wireline and wireless, voice over IP, broadband IP network operators, wireless internet service providers, LTE operators, cable operators, and mobile virtual network operators. MIND C.T.I. Ltd. was incorporated in 1995 and is headquartered in Yokne'am Illit, Israel.
- CEO
- Ariel Glassner
- Employees
- 136
- Beta
- 0.53
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.31 ÷ $1.06) − 1 = +23.58% (DCF, example).