US · NTIC
Northern Technologies International Corporation
- Sector
- Basic Materials · Chemicals - Specialty
- Headquarters
- Circle Pines, MN 55014
- Website
- ntic.com
Price · as of 2025-08-31
$7.95
Market cap 84.48M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $107.28 | +1,249.43% |
| Intrinsic Value(DCF) | $3.24 | -59.25% |
| Graham-Dodd Method(GD) | $4.72 | -40.63% |
| Graham Formula(GF) | $0.01 | -99.84% |
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 | $6.43 | $34.25 | $19.87 | $6.25 | $19.10 |
| 2012 | $4.69 | $123.66 | $57.69 | $6.15 | $9.43 |
| 2013 | $7.06 | $954.16 | $0.64 | $6.51 | $2.66 |
| 2014 | $7.97 | $72.41 | $0.10 | $7.44 | $12.21 |
| 2015 | $6.97 | $209.31 | $0.00 | $5.95 | $4.07 |
| 2016 | $5.77 | $607.08 | $0.16 | $4.43 | $0.00 |
| 2017 | $7.26 | $59.01 | $3.18 | $7.28 | $10.37 |
| 2018 | $14.89 | $156.86 | $31.29 | $6.54 | $27.19 |
| 2019 | $10.77 | $72.46 | $6.95 | $5.50 | $9.27 |
| 2020 | $7.58 | $47.47 | $0.00 | $3.54 | $0.86 |
| 2021 | $15.02 | $184.04 | $0.00 | $7.36 | $17.86 |
| 2022 | $12.66 | $111.07 | $0.66 | $5.61 | $26.06 |
| 2023 | $11.92 | $58.42 | $32.07 | $3.93 | $4.85 |
| 2024 | $12.79 | $24.23 | $5.07 | $5.47 | $7.84 |
| 2025 | $8.09 | $107.28 | $0.00 | $4.72 | $0.01 |
AI valuation
Our deep-learning model estimates Northern Technologies International Corporation's (NTIC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $107.28
- Current price
- $7.95
- AI upside
- +1,249.43%
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
$3.24
-59.25% upside
Graham-Dodd
$4.72
-40.63% upside
Graham Formula
$0.01
-99.84% 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 |
| NTIC | Northern Technologies Int… | $7.95 | 84.48M | +1,249% | -59% | -41% | -100% | 77.73 | 1.06 | 0.91 | 15.32 | — | 1.31 | 37.61% | -7.09% | 0.02% | 1.38% | -3.15% | 1.00% | 0.18 | -9.96 | 1.86 | 1.13 | 1.09 | -9967.00% | -97.00% | -16115.00% | -1.97% | 0.10 | -1.99% | 1.98% | 153.60% | 1.98% | -13.82 | -54.78 | 0.98 | 3.35 |
| AGRZ | Agroz Inc. Ordinary Share… | $0.38 | 8.33M | — | — | — | — | — | — | — | — | — | — | 36.26% | 19.63% | 8.60% | 66.44% | 31.14% | 17.23% | 0.37 | 4.81 | 1.29 | 1.29 | 0.53 | -1176.00% | 12121.00% | 1024.00% | — | 0.03 | -41.25% | — | 0.00% | — | — | — | — | — |
| ALTO | Alto Ingredients, Inc. | $2.28 | 176.47M | +1,054% | -74% | — | +321% | -1.87 | 0.49 | 0.11 | -7.08 | -1.78 | 0.50 | 1.01% | -5.35% | -6.11% | -23.38% | -15.68% | -13.79% | 0.51 | -6.76 | 2.65 | 1.62 | -2.96 | 10500.00% | -2107.00% | 9434.00% | -13.23% | -0.06 | -4.43% | 1.15% | -2.20% | 1.15% | -3.67 | -12.99 | 0.20 | -0.23 |
| KBSX | FST Corp. | $1.23 | 55.06M | +2,817% | +1,861% | — | — | -7.61 | 5.78 | 1.13 | -56.24 | — | 11.95 | 43.02% | -7.08% | -14.84% | -44.20% | -9.61% | -12.02% | 3.79 | — | 0.79 | 0.41 | -19.29 | -6596.00% | 3142.00% | 825.00% | -2.62% | -0.01 | -4.02% | 0.00% | 0.00% | 0.07% | -24.26 | -58.02 | 1.72 | 1.02 |
| LGO | Largo Inc. | $1.68 | 107.72M | +1,465% | -58% | — | +1,170% | -2.23 | 0.68 | 0.90 | -3.27 | -3.38 | 0.69 | -16.73% | -37.05% | -39.89% | -24.53% | -14.91% | -14.14% | 0.11 | -4.89 | 0.82 | 0.28 | 0.14 | 6596.00% | -3713.00% | -443.00% | -27.53% | 0.10 | -14.10% | 0.00% | 0.00% | 33.27% | -2.34 | -3.48 | 0.87 | -0.26 |
| LOOP | Loop Industries, Inc. | $1.30 | 62.84M | +81,976% | +2,435% | — | — | -3.16 | 129.66 | 4.37 | -2.71 | — | -35.49 | 95.19% | -52.59% | -138.28% | -207.55% | -1165.21% | -76.96% | 8.41 | -9.27 | 3.50 | 3.44 | 0.71 | -2869.00% | 701699.00% | -8914.00% | -5.40% | -0.54 | -523.09% | 0.00% | 0.00% | 13.13% | -6.58 | -14.66 | 3.46 | -12.70 |
| ORGN | Origin Materials, Inc. | $0.15 | 23.73M | +16,205% | +279% | — | — | -1.40 | 0.35 | 3.74 | -0.33 | — | 0.35 | 1.34% | -271.28% | -267.56% | -22.00% | -32.69% | -19.93% | 0.03 | -228.74 | 11.09 | 9.93 | 0.65 | -44118.00% | 860.00% | -6493.00% | -51.04% | -4.05 | -23.03% | 0.00% | 0.00% | 0.00% | -0.28 | -0.40 | 0.76 | 1.37 |
| TSE | Trinseo PLC | $0.23 | 8.28M | +27,196% | +722% | — | — | -0.48 | -0.27 | 0.05 | 15.25 | — | -0.13 | 7.56% | -1.31% | -9.92% | 78.50% | -2.64% | -12.29% | -4.00 | -0.17 | 1.37 | 0.82 | 14.20 | -5033.00% | -441.00% | -25486.00% | -51.57% | -0.03 | -4.94% | 1.02% | -0.50% | 1.02% | -52.93 | -28.28 | 0.69 | 1.00 |
About Northern Technologies International Corporation
Northern Technologies International Corporation develops and markets rust and corrosion inhibiting products and services in North America, South America, Europe, Asia, the Middle East and internationally. It offers rust and corrosion inhibiting products, such as plastic and paper packaging, liquids, coatings, rust removers, cleaners, diffusers, and engineered solutions designed for the oil and gas industry under the ZERUST brand. The company also provides a portfolio of bio-based and certified compostable polymer resin compounds and finished products under the Natur-Tec brand. In addition, it offers on-site and technical consulting for rust and corrosion prevention issues. The company sells its products and services to automotive, electronics, electrical, mechanical, military, retail consumer, and oil and gas markets through direct sales force, network of independent distributors and agents, manufacturer's sales representatives, strategic partners, and joint venture. Northern Technologies International Corporation was founded in 1970 and is headquartered in Circle Pines, Minnesota.
- CEO
- G. Patrick Lynch
- Employees
- 262
- Beta
- 0.19
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.24 ÷ $7.95) − 1 = -59.25% (DCF, example).