Intchains Group Ltd
NASDAQ:ICG
Intrinsic Value
The intrinsic value of one ICG stock under the Base Case scenario is 4.31 USD. Compared to the current market price of 2.26 USD, Intchains Group Ltd is Undervalued by 48%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Intchains Group Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Intchains Group Ltd
Balance Sheet Decomposition
Intchains Group Ltd
Current Assets | 721m |
Other Current Assets | 721m |
Non-Current Assets | 369m |
Long-Term Investments | 169m |
PP&E | 157m |
Intangibles | 3.6m |
Other Non-Current Assets | 39.5m |
Free Cash Flow Analysis
Intchains Group Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Intchains Group Ltd
Revenue
|
282m
CNY
|
Cost of Revenue
|
-130m
CNY
|
Gross Profit
|
152m
CNY
|
Operating Expenses
|
-127.8m
CNY
|
Operating Income
|
24.2m
CNY
|
Other Expenses
|
26.8m
CNY
|
Net Income
|
51m
CNY
|
ICG Profitability Score
Profitability Due Diligence
Intchains Group Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Intchains Group Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
ICG Solvency Score
Solvency Due Diligence
Intchains Group Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Score
Intchains Group Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ICG Price Targets Summary
Intchains Group Ltd
According to Wall Street analysts, the average 1-year price target for ICG is 9.69 USD with a low forecast of 8.08 USD and a high forecast of 11.55 USD.
Dividends
Current shareholder yield for ICG is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one ICG stock under the Base Case scenario is 4.31 USD.
Compared to the current market price of 2.26 USD, Intchains Group Ltd is Undervalued by 48%.