Independence Contract Drilling Inc
NYSE:ICD

Watchlist Manager
Independence Contract Drilling Inc Logo
Independence Contract Drilling Inc
NYSE:ICD
Watchlist
Price: 0.39 USD -33.42% Market Closed
Market Cap: 140k USD

Intrinsic Value

The intrinsic value of one ICD stock under the Base Case scenario is 496.75 USD. Compared to the current market price of 0.39 USD, Independence Contract Drilling Inc is Undervalued by 100%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

ICD Intrinsic Value
496.75 USD
Undervaluation 100%
Intrinsic Value
Price
Worst Case
Base Case
Best Case
Compare ICD to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about ICD?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Independence Contract Drilling Inc

Current Assets 39.9m
Cash & Short-Term Investments 5.5m
Receivables 30.5m
Other Current Assets 3.9m
Non-Current Assets 335.1m
PP&E 334.6m
Other Non-Current Assets 507k
Current Liabilities 29.9m
Accounts Payable 20.7m
Accrued Liabilities 5.4m
Other Current Liabilities 3.7m
Non-Current Liabilities 187.4m
Long-Term Debt 170.9m
Other Non-Current Liabilities 16.5m
Efficiency

Free Cash Flow Analysis
Independence Contract Drilling Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Independence Contract Drilling Inc

Revenue
180m USD
Cost of Revenue
-121.3m USD
Gross Profit
58.6m USD
Operating Expenses
-66.9m USD
Operating Income
-8.2m USD
Other Expenses
-51m USD
Net Income
-59.3m USD
Fundamental Scores

ICD Profitability Score
Profitability Due Diligence

Independence Contract Drilling Inc's profitability score is 32/100. The higher the profitability score, the more profitable the company is.

32/100
Profitability
Score

Independence Contract Drilling Inc's profitability score is 32/100. The higher the profitability score, the more profitable the company is.

ICD Solvency Score
Solvency Due Diligence

Independence Contract Drilling Inc's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Average D/E
Positive Net Debt
24/100
Solvency
Score

Independence Contract Drilling Inc's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ICD Price Targets Summary
Independence Contract Drilling Inc

There are no price targets for ICD.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Independence Contract Drilling Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for ICD 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

ICD Insider Trading
Buy and sell transactions by insiders