Idt Corp (IDT)

Telephone Communications (No Radiotelephone)

Latest Price

$82.02

TTM P/E

25.08

Normalized P/E

33.99

TTM Div Yield

0.32%

Fwd Div Yield

0.34%

Book Value

14.29

P/B Ratio

5.74

Valuation metrics

EPS: $3.46

Book value / share: $15.08

Formula: √(22.5 × EPS × BVPS)

Graham Number

$34.26

58% downside

Norm. op. income: $61M (median of 7yr)

Tax rate: 25%

Discount rate: 10%

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

Earnings Power Value

$27.00

67% downside

Base FCF: $59M (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

$185.10

+127% upside

EPS: $3.46

Target P/E: 36×

Formula: EPS × P/E

P/E Fair Value

$124.56

+53% upside

55.8% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	1.92M	$111.0M	7.70%	+149.5K	2026-06-30
Vanguard Capital Management LLC	887.2K	$51.0M	3.55%	+6.1K	2026-06-30
Renaissance Technologies LLC	879.0K	$51.0M	3.52%	-67.0K	2026-06-30
Dimensional Fund Advisors LP	779.8K	$45.0M	3.12%	-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	2.47%	+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	1.55%	+1.8K	2026-06-30
Kahn Brothers Group Inc	372.6K	$18.0M	1.49%	--	2026-06-30