← Scroll for more →
Intercont (Cayman) Ltd (NCT)
Deep Sea Foreign Transportation of Freight
Latest Price
$1.49
TTM P/E
--
Normalized P/E
--
TTM Div Yield
--
Fwd Div Yield
--
Book Value
71.91
P/B Ratio
0.02
Valuation metrics
adjust assumptions →Norm. op. income: $5M (median of 4yr)
Tax rate: 25%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$46.71
+3035% upside
Base FCF: $6M (median of recent 4yr)
Growth: 17%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$238.64
+15916% upside