US · ICG
Intchains Group Limited
- Sector
- Technology · Semiconductors
- Headquarters
- Pudong 201306
- Website
- intchains.com
Price · as of 2024-12-31
$1.25
Market cap 37.98M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $3.30 | +164% |
| Intrinsic Value(DCF) | $3.10 | +148% |
| Graham-Dodd Method(GD) | $5.90 | +372% |
| Graham Formula(GF) | $57.80 | +4,524% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $0.20 | $1.10 | |||
| 2021 | $6.30 | $1,075.40 | |||
| 2022 | $8.27 | $17.98 | $2.74 | $6.40 | $0.00 |
| 2023 | $8.50 | $10.43 | $1.40 | $1.90 | $4.50 |
| 2024 | $4.05 | $23.59 | $0.42 | $5.90 | $57.80 |
AI valuation
Our deep-learning model estimates Intchains Group Limited's (ICG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $3.30
- Current price
- $1.25
- AI upside
- +164%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$3.10
+148% upside
Graham-Dodd
$5.90
+372% upside
Graham Formula
$57.80
+4,524% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ICG | Intchains Group Limited | $1.25 | 37.98M | +1,787% | +148% | +372% | +4,524% | 16.82 | 0.85 | 3.07 | 6.26 | — | 0.86 | 53.70% | 1.12% | 18.28% | 5.25% | 0.83% | 4.98% | 0.00 | 56.36 | 9.43 | 7.18 | -5.83 | -49091.00% | 24268.00% | 16356.00% | -17.13% | -1.81 | -39.22% | 0.00% | 0.00% | 0.00% | 109.49 | -2.33 | 1.23 | 8.82 |
| AUID | authID Inc. | $1.66 | 20.17M | +3,253% | +23% | — | — | -3.65 | 4.53 | 58.81 | -3.12 | — | 7.32 | 100.00% | -1656.46% | -1610.63% | -115.55% | -449.78% | -95.56% | 0.02 | -300.11 | 3.41 | 3.04 | 0.59 | -5556.00% | 36586.00% | 3933.00% | -22.42% | -3.93 | -358.03% | 0.00% | 0.00% | 0.00% | -2.99 | -3.76 | 49.52 | -8.93 |
| BLBX | Blackboxstocks Inc. | $15.98 | 57.9M | +416% | -52% | — | — | -15.40 | 12.04 | 28.03 | -17.26 | -113.27 | 12.04 | 47.96% | -165.69% | -182.05% | -80.08% | -69.87% | -47.83% | 0.04 | -8.74 | 0.02 | 0.02 | -0.05 | 1359.00% | -529.00% | 34778.00% | -4.64% | -1.10 | -54.81% | 0.00% | 0.00% | 0.14% | -16.96 | -21.62 | 28.11 | 7.41 |
| CREX | Creative Realities, Inc. | $3.50 | 36.82M | +1,389% | -46% | — | — | -5.57 | 0.77 | 0.38 | 13.24 | — | -0.82 | 47.22% | 1.84% | -6.90% | -12.92% | 2.38% | -5.16% | 0.55 | 0.53 | 0.55 | 0.44 | 5.27 | -286.00% | 1259.00% | -4912.00% | 2.97% | 0.13 | 1.47% | 0.00% | 0.00% | 0.00% | 34.60 | 55.95 | 0.64 | -0.31 |
| CYN | Cyngn Inc. | $1.53 | 12.2M | +28,123% | +28% | — | +92,162% | -0.22 | 0.56 | 17.60 | 0.76 | — | 0.67 | -45.52% | -6200.96% | -7946.01% | -263.19% | 555.09% | -135.65% | 0.03 | -20.43 | 7.33 | 7.16 | 1.05 | -5733.00% | -7528.00% | -5036.00% | -162.77% | -2.72 | 256.41% | 0.01% | 0.00% | 319.67% | 0.74 | 1.60 | -45.70 | -10.20 |
| FCUV | Focus Universal Inc. | $4.99 | 3.66M | +1,012% | +213% | — | +1% | -8.20 | 8.22 | 65.94 | -8.25 | — | 8.22 | 2.56% | -1557.32% | -803.78% | -94.95% | -311.15% | -67.98% | 0.04 | -69.59 | 4.39 | 4.13 | 1.26 | -3846.00% | -963.00% | 3173.00% | -17.81% | -5.31 | -234.63% | 0.00% | 0.00% | 18.76% | -3.67 | -4.87 | 57.15 | 4.91 |
| LEDS | SemiLEDs Corporation | $1.49 | 12.26M | +104,509% | +935,603% | — | — | -18.11 | 7.36 | 0.48 | -80.43 | — | 7.63 | 5.65% | -3.71% | -2.63% | -45.37% | -33.43% | -8.45% | 1.44 | -11.31 | 0.99 | 0.54 | -5.21 | -5312.00% | 72981.00% | -43668.00% | 8.03% | 0.19 | 34.44% | 0.00% | 0.00% | 8.44% | -13.72 | 13.32 | 0.51 | -13.67 |
| MOBX | Mobix Labs, Inc. | $0.17 | 11.02M | +19,252% | +33% | — | — | -0.54 | -73.61 | 2.50 | -0.67 | -0.75 | -0.83 | 50.51% | -439.58% | -465.41% | -1776.32% | -665.97% | -121.08% | -19.51 | -18.74 | 0.24 | 0.17 | -0.08 | 7119.00% | 5387.00% | -4499.00% | -40.99% | -0.36 | -154.97% | 0.00% | 0.00% | 5.37% | -0.64 | -2.76 | 2.83 | -9.57 |
| PXLW | Pixelworks, Inc. | $6.35 | 32.88M | +57% | -49% | — | +1,598% | -1.36 | -3.70 | 0.91 | -0.75 | -0.12 | -1.35 | 51.58% | -72.58% | -66.47% | -2911.20% | 103.18% | -35.89% | -0.33 | -454.45 | 4.18 | 3.53 | 0.80 | 115106.00% | -2760.00% | 407.00% | -60.24% | -2.37 | 77.54% | 0.00% | 0.00% | 0.00% | -0.60 | -0.80 | 0.44 | -10.53 |
| SWVL | Swvl Holdings Corp. | $1.58 | 15.74M | +9,602% | +24% | — | +1,079% | -4.14 | 18.62 | 2.47 | -3.67 | — | 19.53 | 21.15% | -49.33% | -60.08% | -182.79% | -272.85% | -53.68% | 0.53 | -207.15 | 0.65 | 0.63 | 0.36 | -52500.00% | -2470.00% | -6199.00% | -8.39% | -0.22 | -114.60% | 0.00% | 0.00% | 5.87% | -4.56 | -10.87 | 2.25 | -28.65 |
About Intchains Group Limited
Intchains Group Limited designs and sells application-specific integrated circuit chips and ancillary software and hardware for blockchain applications in the People's Republic of China. It serves distributors, companies, and individuals. Intchains Group Limited was founded in 2017 and is based in Pudong, China.
- CEO
- Qiang Ding
- Employees
- 133
- Beta
- 1.39
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.10 ÷ $1.25) − 1 = +148% (DCF, example).