Intercont (cayman) Ltd valuation and forecast
Explore the models for Intercont (cayman) Ltd, adjust their assumptions and compare your own valuation with the platform's.
Stock price today
Loading chart…
Third-party market data · may be delayed
Fair value per share
Under review: every model's value for Intercont (cayman) Ltd is far from the share price, which usually points to a data problem (a merger, a share-count change, a one-off) rather than a bargain or a bubble.
Price vs value
Under review: share count (0m) is 0.0093x the cover-page count (27m). We'll show the comparison once resolved.
Price history
Loading chart…
Third-party market data · may be delayed
The assumptions
- Free cash flow (TTM, FY2026 Q4)
- -$6.6M
- Less stock-based pay
- $0
- Cash flow we value
- $3.7M
- Growth, years 1–5 (base)
- %
- Then fading to
- 2.5%
- Discount rate
- 8.5%
- Net cash added
- $2.1M
- Diluted shares
- 0M
What would move the value
- Growth 5 points lower
- —
- Growth 5 points higher
- —
- Free-cash-flow margin 1 point lower
- —
- Discount rate 1 point higher
- —
Change in our model value when one input moves, all else equal.
NCT valuation questions
- How does Fundamentalytics value Intercont (cayman) Ltd?
- We use the models that fit Intercont (cayman) Ltd's business and available financial data. Each model has its own assumptions and data requirements. The calculator explains which models are available and lets you adjust their inputs.
Data: SEC EDGAR filings, retrieved Invalid Date. Method: how we value companies. Disclosures: research and recommendations disclosure. Back to Intercont (cayman) Ltd.