investorscraft@gmail.com

Intrinsic ValueIntercont (Cayman) Limited Ordinary shares (NCT)

Previous Close$0.22
Intrinsic Value
Upside potential
Previous Close
$0.22

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Intercont (Cayman) Limited operates in the financial services sector, primarily focusing on investment activities through its ordinary shares. The company's core revenue model appears to be driven by investment income, though specific details about its portfolio or asset allocation are not disclosed. Given its Cayman Islands registration, it likely engages in cross-border investments, capitalizing on tax-efficient structures. The firm's market positioning is unclear due to limited public disclosures, but its financials suggest a mid-sized investment entity with a focus on generating returns through strategic holdings. The lack of detailed segment reporting or geographic breakdown makes it difficult to assess its competitive advantages or industry niche. Its operations may involve private equity, hedge funds, or other alternative investments, but without explicit confirmation, this remains speculative.

Revenue Profitability And Efficiency

For FY 2024, Intercont reported revenue of $25.5 million and net income of $3.1 million, indicating a net margin of approximately 12.3%. Operating cash flow stood at $6.5 million, suggesting healthy cash conversion from operations. The absence of capital expenditures implies the company is not heavily investing in fixed assets, possibly focusing instead on financial investments or liquidity management.

Earnings Power And Capital Efficiency

The company's diluted EPS is reported as zero, which may indicate share structure complexities or rounding. With no disclosed shares outstanding, assessing per-share metrics is challenging. The $3.1 million net income demonstrates earnings power, but the lack of detail on invested capital or ROIC limits deeper analysis of capital efficiency.

Balance Sheet And Financial Health

Intercont holds $3.8 million in cash against $26.3 million in total debt, presenting a leveraged position. The debt-to-equity ratio cannot be calculated without equity figures, but the substantial debt load warrants caution. The absence of capital expenditures may provide some flexibility in managing debt obligations.

Growth Trends And Dividend Policy

No dividend payments were reported for FY 2024, suggesting earnings retention for reinvestment or debt reduction. Historical growth trends cannot be established without prior period data. The company's strategy appears focused on maintaining operational cash flows rather than shareholder distributions.

Valuation And Market Expectations

Valuation metrics are unavailable due to missing share count and market data. The company's financial profile suggests a modestly profitable operation with significant leverage, which would typically warrant a risk premium in valuation. Market expectations cannot be inferred without trading data or comparable analysis.

Strategic Advantages And Outlook

The company's Cayman Islands domicile may offer tax and regulatory advantages for certain investment strategies. However, the lack of transparency regarding its investment focus or competitive positioning makes the outlook uncertain. Future performance will likely depend on the success of its undisclosed investment portfolio and ability to manage its debt burden.

Sources

Company financial disclosures (CIK: 0002018529)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount