Is INTZ or SILC more undervalued in 2026?

CirclFi compares Intrusion Inc. (INTZ) and Silicom Ltd (SILC) using 13 institutional-grade valuation models. INTZ has a Quality of Company score of 5.9/10 while SILC scores 6.9/10.

Which is a better buy — INTZ or SILC?

Compare intrinsic values from 13 independent models against current market prices. CirclFi also calculates Value Trap scores. This is not financial advice — conduct your own analysis.

How do INTZ and SILC valuations compare?

INTZ at $0.83 and SILC at $40.30 are compared across Bayesian DCF, EPV, EROIC Spread, First Chicago, Markov DDM, and 8 additional models.

INTZ vs SILC Valuation Comparison 2026 — Intrinsic Value Analysis

INTZ

Computer Communications Equipment

Intrusion Inc.

Quality

5.9

out of 10

Value Trap

SAFE

Price

$0.83

Last close

Models

11/13

Active

SILC

Computer Communications Equipment

Silicom Ltd

Quality

6.9

out of 10

Value Trap

SAFE

Price

$40.30

Last close

Models

11/13

Active

Model-by-Model Comparison

Model	Type	INTZ Fair Value	INTZ Upside	SILC Fair Value	SILC Upside
Bayesian DCF	Intrinsic	$0.15	-82.3%	$11.41	-71.7%
Earnings Power Value	Intrinsic	$1.56	+97.8%	$29.73	-26.2%
EROIC Spread	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
First Chicago	Scenario	$•••.••	••.•%	$•••.••	••.•%
ML-RIV	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
Dynamic NAV	Asset-Based	$•••.••	••.•%	$•••.••	••.•%
PWERM	Option-Based	$•••.••	••.•%	$•••.••	••.•%
Regime Cross-Sectional	Relative	$•••.••	••.•%	$•••.••	••.•%
Sentiment SOTP	Hybrid	$•••.••	••.•%	$•••.••	••.•%
CUCE Ensemble	Ensemble	$•••.••	••.•%	$•••.••	••.•%
FTNN Topology	Relative	$•••.••	••.•%	$•••.••	••.•%

🔒

Unlock Full 13-Model Comparison

Access all valuation models for INTZ vs SILC — including EROIC Spread, First Chicago, Markov DDM, PWERM, and 7 more.

Access Full Analysis — From $27/mo →

INTZ vs SILC — Which Stock Is More Undervalued?

SILC scores higher with a 6.9/10 quality rating vs INTZ's 5.9/10. Both stocks are analyzed daily using SEC EDGAR filings across 13 independent models.

Comparing Intrusion Inc. (INTZ) and Silicom Ltd (SILC) across 13 institutional-grade valuation models reveals how each company's intrinsic value stacks up against its market price. CirclFi's engine processes SEC EDGAR 10-K and 10-Q filings, FRED macroeconomic data, and GDELT news sentiment to generate independent fair value estimates daily.

INTZ currently trades at $0.83 with a QOC of 5.9/10, while SILC trades at $40.30 with a QOC of 6.9/10.

Both companies are analyzed with models spanning intrinsic (Bayesian DCF, EPV), scenario-based (First Chicago), regime-switching (Markov DDM, RCMH-DCF), machine learning (ML-RIV, FTNN Topology), and ensemble methods (CUCE).