IDT CORP (IDT)

Telephone Communications (No Radiotelephone)

Latest Price

$71.02

TTM P/E

21.72

Normalized P/E

31.35

Div Yield

0.35%

Book Value

14.38

P/B Ratio

4.94

Valuation metrics

EPS: $3.01

Book value / share: $12.06

Formula: √(22.5 × EPS × BVPS)

Graham Number

$28.58

60% downside

Norm. op. income: $60M (median of 7yr)

Tax rate: 25%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$26.73

62% downside

Base FCF: $50M (median of recent 5yr)

Growth: 25%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$155.64

+119% upside

EPS: $3.01

Target P/E: 31×

Formula: EPS × P/E

P/E Fair Value

$93.31

+31% upside

55.7% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	1.92M	$111.0M	7.68%	+149.5K	2026-06-30
VANGUARD CAPITAL MANAGEMENT LLC	887.2K	$51.0M	3.54%	+6.1K	2026-06-30
RENAISSANCE TECHNOLOGIES LLC	879.0K	$51.0M	3.51%	-67.0K	2026-06-30
DIMENSIONAL FUND ADVISORS LP	779.8K	$45.0M	3.11%	-8.2K	2026-06-30
GEODE CAPITAL MANAGEMENT, LLC	653.1K	$37.0M	2.61%	+48.3K	2026-06-30
STATE STREET CORP	616.8K	$35.0M	2.46%	+82.3K	2026-06-30
FIRST TRUST ADVISORS LP	512.9K	$29.0M	2.05%	+451.8K	2026-06-30
AMERICAN CENTURY COMPANIES INC	417.0K	$24.0M	1.67%	+323.4K	2026-06-30
DEUTSCHE BANK AG\	386.7K	$22.0M	1.54%	+1.8K	2026-06-30
KAHN BROTHERS GROUP INC	372.6K	$18.0M	1.49%	--	2026-06-30