DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Intercont (Cayman) Limited Ordinary shares (NCT)

Industrials | Marine Shipping

Today's Price

$1.44

Today's Fair Value

$585.16 +40536.11%

Margin of Safety

+99.75%

Projected Value (5Y)

$942.41 +65345.14%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -26.86% | CAGR (5y): -26.83%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: n/a)

Discount Rate