US · NCT
Intercont (Cayman) Limited Ordinary shares
- Sector
- Industrials · Marine Shipping
- Headquarters
- Wanchai
- Website
- intercontcayman.com
Price · as of 2024-06-30
$3.01
Market cap 5.08M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| 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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 |
AI valuation
Our deep-learning model estimates Intercont (Cayman) Limited Ordinary shares's (NCT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $3.01
- AI upside
- —
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
—
— 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 |
| NCT | Intercont (Cayman) Limite… | $3.01 | 5.08M | — | — | — | — | — | — | — | — | — | — | 28.79% | 19.90% | 12.30% | 21.74% | 12.17% | 4.32% | 2.41 | 1.88 | 0.14 | 0.13 | 1.82 | -7045.00% | -2132.00% | -5226.00% | — | 0.18 | 15.53% | — | 375.80% | — | — | — | — | — |
| CTRM | Castor Maritime Inc. | $2.18 | 21.06M | +4,646% | +1,017% | +2,691% | — | 1.64 | 0.04 | 0.38 | -0.55 | — | 0.05 | 29.67% | 2.26% | 22.07% | 2.83% | 0.32% | 2.18% | 0.20 | 0.25 | 3.94 | 2.76 | 0.63 | -4821.00% | -3207.00% | -17210.00% | -120.92% | 0.65 | -6.51% | 9.99% | 16.30% | 9.99% | -13.84 | 0.68 | -0.31 | 0.86 |
| GLBS | Globus Maritime Limited | $2.14 | 44.05M | +12,412% | +56% | +305% | -81% | 61.60 | 0.15 | 0.76 | 7.22 | — | 0.15 | 18.96% | 9.75% | 1.24% | 0.24% | 1.61% | 0.16% | 0.78 | 0.55 | 1.53 | 1.39 | 5.59 | -9196.00% | 1174.00% | 32947.00% | -383.78% | 0.33 | -48.32% | 0.00% | 0.00% | 0.00% | 34.62 | -1.15 | 3.37 | -0.15 |
| NIXX | Nixxy, Inc. | $0.54 | 11.34M | +13,110% | +9,525% | — | +48,456% | -0.50 | 4.35 | 18.35 | -0.47 | — | -9.35 | 99.58% | -2443.28% | -3691.55% | -1287.27% | -476.64% | -259.04% | 0.46 | -22.62 | 0.72 | 0.62 | 0.06 | -3217.00% | -8080.00% | 33255.00% | -36.49% | -0.94 | -130.60% | 0.00% | 0.00% | 53.06% | -0.65 | -2.38 | 15.93 | -25.60 |
| PRZO | ParaZero Technologies Ltd… | $1.21 | 25.62M | +1,820% | -77% | — | — | -0.69 | -24.50 | 8.19 | -0.70 | -2.42 | -24.50 | 6.25% | -597.12% | -1185.88% | -381.61% | 206.65% | -156.11% | -1.35 | — | 3.87 | 3.25 | 0.68 | 2857.00% | 5022.00% | 6767.00% | -65.09% | -3.70 | 184.52% | 0.00% | 0.00% | 0.00% | -0.70 | -0.78 | 4.16 | -8.68 |
| PSHG | Performance Shipping Inc. | $2.31 | 28.72M | +3,046% | +8% | +1,533% | — | 0.44 | 0.07 | 0.22 | -0.07 | — | 0.07 | 57.31% | 47.82% | 50.01% | 17.20% | 17.67% | 13.96% | 0.17 | 31.09 | 5.29 | 5.12 | -0.41 | -4398.00% | -1973.00% | -7813.00% | 64.36% | 4.02 | 5.18% | 9.63% | 4.20% | 64.89% | -0.09 | -0.31 | -0.04 | 0.02 |
| PXS | Pyxis Tankers Inc. | $4.16 | 43.62M | +729% | -0% | -17% | +516% | 2.84 | 0.39 | 0.71 | 3.23 | — | 0.39 | 54.84% | 32.45% | 24.97% | 13.55% | 13.79% | 7.25% | 0.91 | 2.67 | 3.76 | 3.55 | 2.47 | -6840.00% | 1336.00% | 14907.00% | -72.06% | 1.54 | -21.70% | 22.12% | 62.80% | 26.19% | 4.95 | -3.15 | 1.61 | 0.99 |
| SIDU | Sidus Space, Inc. | $1.95 | 68.79M | +625% | -24% | — | +2,210% | -0.55 | 0.41 | 2.07 | -0.30 | — | 0.42 | -31.44% | -336.40% | -375.03% | -114.28% | -109.53% | -61.38% | 0.43 | -12.03 | 1.57 | 1.31 | 0.41 | -8468.00% | -2164.00% | 2290.00% | -241.39% | -1.11 | -162.36% | 0.00% | 0.00% | 95.00% | -0.26 | -0.18 | 0.87 | -2.83 |
| XTIA | XTI Aerospace, Inc. | $1.87 | 32.09M | +39,920% | +3,127% | — | +177,244% | -0.02 | 0.10 | 0.21 | 0.01 | — | -0.09 | 58.96% | -1154.90% | -1111.90% | -551.43% | -239.65% | -148.16% | 0.47 | -31.80 | 0.49 | 0.31 | 0.03 | -8968.00% | -2981.00% | 43590.00% | -3328.29% | -1.28 | -145.30% | 0.00% | 0.00% | 690.83% | 0.01 | 0.02 | -0.11 | -10.70 |
About Intercont (Cayman) Limited Ordinary shares
Intercont operates a global maritime shipping business through its subsidiaries, divided into two segments: time chartering and vessel management services. As of September 27, 2024, the company's fleet included one self-owned vessel and three leased vessels with a total cargo carrying capacity of 217,191 dwt. Intercont plans to expand its operations with the launch of a seaborne pulping business through its Singapore subsidiary, Openwindow, by the first quarter of 2025.
- CEO
- Muchun Zhu
- Employees
- 19
- Beta
- 3.51
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $3.01) − 1 = — (DCF, example).