Company Valuation: IDT Corporation

Data adjusted to current consolidation scope
Fiscal Period: July 2024 2025 2026 2027 2028
Market Cap 1 968.7 1,486 1,712 - -
Change - 53.43% 15.16% - -
Enterprise Value (EV) 968.7 1,486 1,712 1,712 1,712
Change - 53.43% 15.16% 0% 0%
P/E 15.1x 19.6x - - -
PBR - - - - -
PEG - 1.1x - - -
Capitalization / Revenue - 1.21x 1.34x 1.37x 1.4x
EV / Revenue - 0x 1.34x 1.37x 1.4x
EV / EBITDA - 0x 11.3x 11.5x 10.9x
EV / EBIT - 0x 14.5x 14.3x 13.4x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 2.54 3.01 - - -
Distribution rate - - - - -
Net sales 1 - 1,231 1,278 1,253 1,222
EBITDA 1 - 128.7 151 149 157
EBIT 1 - 100.4 118 120 128
Net income 1 64.45 76.09 88 92 98
Net Debt - - - - -
Reference price 2 38.23 58.91 68.83 68.83 68.83
Nbr of stocks (in thousands) 25,339 25,230 24,869 - -
Announcement Date 10/8/24 9/29/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.32x1.33x4.22x6.97% 225B
11.04x2.59x6.85x5.63% 208B
13.81x2.21x5.68x3.97% 158B
13.6x1.84x7.89x3.1% 90.06B
12.17x0.92x3.46x6.36% 82.01B
11.55x1.77x4.48x2.83% 69.23B
15.42x2.69x8.42x5.03% 58.32B
24.35x5.48x20.04x4.48% 58.26B
15.51x2.74x6.13x4.47% 50.19B
Average 14.31x 2.40x 7.46x 4.76% 111.03B
Weighted average by Cap. 13.16x 2.17x 6.55x 5.15%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA