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 $59.62 per share. The share price was $67.46 on September 25, 2026, 13% 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% | $40.63 | -40% |
| Base | -2.0% | 9.0% | $59.62 | -12% |
| Bull | 3.0% | 8.0% | $95.06 | +41% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $72.56 | $76.41 | $81.12 | $87.00 | $94.57 |
| 8.0% | $62.98 | $65.48 | $68.43 | $71.97 | $76.30 |
| 9.0% | $55.94 | $57.65 | $59.62 | $61.92 | $64.64 |
| 10.0% | $50.55 | $51.76 | $53.14 | $54.71 | $56.53 |
| 11.0% | $46.28 | $47.17 | $48.17 | $49.29 | $50.56 |
Where the presets come from
Base: years 1 to 5 grow at Idt Corp's revenue growth rate over the last 5 fiscal years (-1.8% 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