T Stamp Inc. (IDAI) intrinsic value & 10-year financials
T Stamp Inc. (IDAI) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 7 fiscal years revenue grew 3.5% a year to $3.1M, with an average return on invested capital of -675.1%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $2.71
- Market cap
- $8.5M
- Revenue (FY2025)
- $3.1M
- Revenue growth (7-yr CAGR)
- 3.5%
- ROIC (10-yr avg)
- -675.1%
- Free cash flow (FY2025)
- -$5.7M
IDAI 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $3.1M | -$8.3M | -$2.67 | -$5.7M | -244.0% | -188.6% |
| FY2024 | $3.1M | -$12.5M | -$11.36 | -$8.9M | -303.9% | -317.0% |
| FY2023 | $4.6M | -$7.6M | -$1.07 | -$7.9M | -173.0% | -866.2% |
| FY2022 | $5.4M | -$12.1M | -$2.55 | -$6.4M | -224.3% | -985.7% |
| FY2021 | $3.7M | -$9.1M | -$0.48 | -$6.7M | -241.7% | -565.9% |
| FY2020 | $2.6M | -$10.7M | -$0.90 | -$4.6M | -317.0% | -1127.0% |
| FY2019 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
T Stamp Inc revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
T Stamp Inc has historically struggled to out-earn its cost of capital, averaging just -6.8% ROIC.
T Stamp Inc capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, T Stamp Inc is modeled at 3.5% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-35.52 per share.