What is Idt Corp worth?
With the base-case assumptions below, a discounted cash flow model on Idt Corp's reported free cash flow gives $41.86 per share. The share price was $83.22 on November 10, 2026, 99% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -7.0% | 10.0% | $29.59 | -64% |
| Base | -2.0% | 9.0% | $41.86 | -50% |
| Bull | 3.0% | 8.0% | $64.77 | -22% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $50.23 | $52.72 | $55.76 | $59.56 | $64.45 |
| 8.0% | $44.03 | $45.65 | $47.56 | $49.85 | $52.64 |
| 9.0% | $39.48 | $40.59 | $41.86 | $43.35 | $45.10 |
| 10.0% | $36.00 | $36.78 | $37.67 | $38.69 | $39.86 |
| 11.0% | $33.24 | $33.82 | $34.46 | $35.18 | $36.00 |
Where the presets come from
Base: years 1 to 5 grow at Idt Corp's revenue growth rate over the last 5 fiscal years (-2.2% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions