US · ICON
Icon Energy Corp.
- Sector
- Industrials · Marine Shipping
- Headquarters
- Athens 14564
- Website
- icon-nrg.com
Price · as of 2025-12-31
$1.13
Market cap 537K
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1,434.63 | +126,858.41% |
| Intrinsic Value(DCF) | $1.50 | +32.74% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
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 |
|---|---|---|---|---|---|
| 2011 | $232.64 | $325.02 | |||
| 2012 | $232.63 | $61.57 | |||
| 2013 | $268.51 | $668.10 | |||
| 2014 | $330.51 | $455.50 | |||
| 2015 | $0.00 | $348.70 | |||
| 2016 | $0.00 | $0.00 | |||
| 2017 | $0.00 | $2,482.81 | |||
| 2018 | $0.00 | $118.51 | |||
| 2019 | $0.00 | $122.23 | |||
| 2020 | |||||
| 2021 | $9.61 | ||||
| 2022 | $0.00 | $98.60 | |||
| 2023 | $0.00 | $0.00 | |||
| 2024 | $32.53 | $670.82 | $5.84 | $5.78 | $0.00 |
| 2025 | $1.64 | $1,434.63 | $14.28 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Icon Energy Corp.'s (ICON) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1,434.63
- Current price
- $1.13
- AI upside
- +126,858.41%
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
$1.50
+32.74% upside
Graham-Dodd
—
— upside
Graham Formula
—
— 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 |
| ICON | Icon Energy Corp. | $1.13 | 537K | +126,858% | +33% | — | — | -0.48 | 0.09 | 0.18 | 10.68 | -0.01 | 0.09 | 22.54% | 1.60% | -37.29% | -25.34% | 0.46% | -9.62% | 1.63 | 0.05 | 1.10 | 0.91 | 10.03 | 332941.00% | 11202.00% | -6919.00% | -262.01% | 0.17 | -13.39% | 7.58% | -3.60% | 7.58% | 182.76 | -6.22 | 2.92 | 0.15 |
| BLMZ | Harrison Global Holdings … | $0.03 | 40.29K | +332,445% | +5,609% | — | — | -5.08 | 2.32 | 5.10 | -4.90 | -0.39 | 2.97 | 30.06% | -84.49% | -100.45% | -91.18% | -111.93% | -42.37% | 0.08 | -377.08 | 2.81 | 1.67 | 0.53 | 129921.00% | 7148.00% | 76537.00% | -47.76% | -2.02 | -322.90% | 0.00% | 0.00% | 5.86% | -5.45 | -1.89 | 4.61 | 2.40 |
| CISS | C3is Inc. | $1.54 | 1.9M | +860,356% | +16,513% | +100,859% | — | 0.01 | 0.00 | 0.00 | -1.88 | — | 0.00 | 12.76% | 3.93% | 30.13% | 12.53% | 1.96% | 10.48% | 0.00 | 3.64 | 6.21 | 5.72 | -0.08 | -11546.00% | -1783.00% | -8356.00% | 2790.35% | 1.19 | 5.53% | 413.29% | 5.50% | 413.29% | -10.83 | -3.85 | -0.43 | 0.70 |
| DGLY | Digital Ally, Inc. | $2.59 | 1.64M | +13,877% | +6,850% | — | +4,414% | -73.68 | -204.72 | 81.42 | -19144325.54 | — | -86.62 | 27.93% | 0.00% | -100.98% | -1467.30% | 0.00% | -58.09% | -1.11 | 0.00 | 0.35 | 0.20 | -97699.06 | -3948.00% | -3044.00% | -4791.00% | -0.33% | -0.17 | -51.74% | 0.00% | 0.00% | 0.06% | -19144325.54 | -304.59 | 81.83 | 19.05 |
| ELOG | Eastern International Ltd… | $1.28 | 15.38M | — | — | +32% | -17% | — | — | — | — | — | — | 14.98% | 5.66% | 4.45% | 16.78% | 11.92% | 7.45% | 0.47 | 15.79 | 1.62 | 1.41 | 1.76 | 6630.00% | -99.00% | 30116.00% | — | -0.18 | -17.90% | — | 0.00% | — | — | — | — | — |
| IVDA | Iveda Solutions, Inc. | $0.30 | 839.75K | +20,768% | +211% | — | — | -1.27 | 2.02 | 0.84 | -0.87 | — | 2.02 | 21.62% | -67.60% | -66.12% | -95.83% | -370.32% | -64.00% | 0.37 | -155.44 | 2.19 | 1.70 | 0.44 | -1256.00% | -731.00% | 2698.00% | -87.24% | -1.92 | -402.38% | 0.00% | 0.00% | 0.00% | -0.83 | -0.76 | 0.56 | -14.03 |
| LICN | Lichen International Limi… | $3.12 | 2.38M | +32,966% | +17% | -18% | — | -13.73 | 1.15 | 2.03 | -34.22 | — | 1.46 | 61.90% | -10.97% | -14.80% | -9.09% | -11.07% | -8.42% | 0.00 | — | 7.96 | 7.92 | 15.90 | -10064.00% | 432.00% | 33464.00% | -13.70% | -1.30 | -27.98% | 0.00% | 0.00% | 1.10% | -12.60 | -4.99 | 1.38 | 13.31 |
| OP | OceanPal Inc. | $0.40 | 12.41M | +273,686% | +2,334% | — | — | -10.13 | 2.15 | 7.04 | -16.47 | — | 2.15 | 8.98% | -70.21% | -69.50% | -20.19% | -23.29% | -19.38% | 0.00 | -165.55 | 2.77 | 2.01 | 0.68 | -3107.00% | 3558.00% | 53147.00% | -12.39% | -0.69 | -28.96% | 0.90% | -9.20% | 0.90% | -9.64 | -7.75 | 6.76 | 20.67 |
| RAYA | Erayak Power Solution Gro… | $0.82 | 700.59K | +59,358% | +12,776% | +72% | — | -3530.46 | 148.20 | 130.03 | 43980.39 | — | 148.54 | 13.18% | -5.17% | -3.68% | -4.77% | -6.20% | -2.74% | 0.19 | -10.42 | 2.13 | 0.90 | 51.27 | -17500.00% | 4910.00% | -37296.00% | -0.42% | -1.02 | -68.93% | 0.00% | 0.00% | 0.00% | -2520.38 | -240.06 | 130.18 | 122.80 |
| SBLX | StableX Technologies, Inc… | $2.37 | 1.6M | +5,499% | +54% | — | +804% | -32.06 | 4.59 | 882.36 | -2.32 | — | 4.59 | -10328.49% | -30382.44% | -2752.53% | -9.34% | 262.51% | -4.71% | 0.04 | — | 5.11 | 4.84 | 0.98 | -7534.00% | -8722.00% | -5235.00% | -24.02% | -3.20 | 183.09% | 3.34% | -107.00% | 22.64% | -1.89 | -2.71 | 574.69 | -5.97 |
| SGLY | Singularity Future Techno… | $0.41 | 1.59M | +42,322% | +381% | — | +8,209% | -1.19 | 0.31 | 2.17 | 3.94 | — | 0.31 | 2.83% | -149.56% | -215.78% | -23.28% | 276.76% | -17.94% | 0.12 | -18.53 | 2.49 | 2.49 | 5.21 | -4829.00% | -4219.00% | -3893.00% | -68.53% | -0.37 | 274.81% | 0.00% | 0.00% | 44.99% | 4.49 | 4.52 | -6.71 | -6.64 |
About Icon Energy Corp.
Icon Energy Corp., a shipping company, provides seaborne transportation services for dry bulk cargoes through its fleet of oceangoing vessels worldwide. Its fleet consists of one Panamax dry bulk vessel with a carrying capacity of approximately 77,326 deadweight tons (dwt); and one Kamsarmax dry bulk vessel with a carrying capacity of approximately 81,448 dwt. The company serves dry bulk operators, commodity traders, and end users. The company was incorporated in 2023 and is based in Athens, Greece. Icon Energy Corp. is a subsidiary of Atlantis Holding Corp.
- CEO
- Ismini Evangelia Panagiotidi
- Employees
- 0
- Beta
- 5.94
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.50 ÷ $1.13) − 1 = +32.74% (DCF, example).