Icon Offshore Bhd
KLSE:ICON
Intrinsic Value
The intrinsic value of one ICON stock under the Base Case scenario is hidden MYR. Compared to the current market price of 0.91 MYR, Icon Offshore Bhd is hidden .
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Icon Offshore Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Icon Offshore Bhd
Balance Sheet Decomposition
Icon Offshore Bhd
Current Assets | 123.8m |
Cash & Short-Term Investments | 40.5m |
Receivables | 79.7m |
Other Current Assets | 3.6m |
Non-Current Assets | 542.6m |
PP&E | 492.1m |
Other Non-Current Assets | 50.5m |
Free Cash Flow Analysis
Icon Offshore Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Icon Offshore Bhd
Revenue
|
200.1m
MYR
|
Cost of Revenue
|
-169.3m
MYR
|
Gross Profit
|
30.8m
MYR
|
Operating Expenses
|
-7.7m
MYR
|
Operating Income
|
23.1m
MYR
|
Other Expenses
|
-22m
MYR
|
Net Income
|
1.1m
MYR
|
ICON Profitability Score
Profitability Due Diligence
Icon Offshore Bhd's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Score
Icon Offshore Bhd's profitability score is hidden . The higher the profitability score, the more profitable the company is.
ICON Solvency Score
Solvency Due Diligence
Icon Offshore Bhd's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Score
Icon Offshore Bhd's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ICON Price Targets Summary
Icon Offshore Bhd
According to Wall Street analysts, the average 1-year price target for ICON is 0.91 MYR with a low forecast of 0.71 MYR and a high forecast of 1.14 MYR.
Dividends
Current shareholder yield for ICON is hidden .
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 ICON stock under the Base Case scenario is hidden MYR.
Compared to the current market price of 0.91 MYR, Icon Offshore Bhd is hidden .