A meaningful DCF fair value isn't available for Intercont (Cayman) Limited Ordinary shares (NCT) — its free-cash-flow and net-debt profile makes a standard discounted-cash-flow model unreliable (common for loss-makers and high-net-debt or recently-public companies), and no analyst DCF is published. Explore your own assumptions with the editable model below.
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$1.47
Market-Implied Growth
N/A
Base-Case Model Value
N/A
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for NCT (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $6.5M · 0.00B shares · net debt $753353
Estimated Fair Value
$1912.38
+129993.9% vs $1.47
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $1.47; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 9.5% | $2227 | $2343 | $2474 | $2626 | $2802 |
| 10.5% | $1972 | $2060 | $2158 | $2269 | $2396 |
| 11.5% | $1768 | $1837 | $1912 | $1997 | $2092 |
| 12.5% | $1602 | $1656 | $1716 | $1782 | $1855 |
| 13.5% | $1463 | $1507 | $1555 | $1608 | $1666 |
