ICG Intrinsic Valuation and Fundamental Analysis - Intchains Group Ltd - Alpha Spread
I

Intchains Group Ltd
NASDAQ:ICG

Watchlist Manager
Intchains Group Ltd
NASDAQ:ICG
Watchlist
Price: 7.71 USD -0.39% Market Closed
Market Cap: 462.2m USD
Have any thoughts about
Intchains Group Ltd?
Write Note

Intrinsic Value

The intrinsic value of one ICG stock under the Base Case scenario is 2.24 USD. Compared to the current market price of 7.71 USD, Intchains Group Ltd is Overvalued by 71%.

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

ICG Intrinsic Value
2.24 USD
Overvaluation 71%
Intrinsic Value
Price
I
Worst Case
Base Case
Best Case

Valuation Backtest
Intchains Group Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling ICG based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about ICG?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Intchains Group Ltd

Provide an overview of the primary business activities
of Intchains Group Ltd.

What unique competitive advantages
does Intchains Group Ltd hold over its rivals?

What risks and challenges
does Intchains Group Ltd face in the near future?

Summarize the latest earnings call
of Intchains Group Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Intchains Group Ltd.

Provide P/S
for Intchains Group Ltd.

Provide P/E
for Intchains Group Ltd.

Provide P/OCF
for Intchains Group Ltd.

Provide P/FCFE
for Intchains Group Ltd.

Provide P/B
for Intchains Group Ltd.

Provide EV/S
for Intchains Group Ltd.

Provide EV/GP
for Intchains Group Ltd.

Provide EV/EBITDA
for Intchains Group Ltd.

Provide EV/EBIT
for Intchains Group Ltd.

Provide EV/OCF
for Intchains Group Ltd.

Provide EV/FCFF
for Intchains Group Ltd.

Provide EV/IC
for Intchains Group Ltd.

Show me price targets
for Intchains Group Ltd made by professional analysts.

What are the Revenue projections
for Intchains Group Ltd?

How accurate were the past Revenue estimates
for Intchains Group Ltd?

What are the Net Income projections
for Intchains Group Ltd?

How accurate were the past Net Income estimates
for Intchains Group Ltd?

What are the EPS projections
for Intchains Group Ltd?

How accurate were the past EPS estimates
for Intchains Group Ltd?

What are the EBIT projections
for Intchains Group Ltd?

How accurate were the past EBIT estimates
for Intchains Group Ltd?

Compare the revenue forecasts
for Intchains Group Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Intchains Group Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Intchains Group Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Intchains Group Ltd compared to its peers.

Compare the P/E ratios
of Intchains Group Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Intchains Group Ltd with its peers.

Analyze the financial leverage
of Intchains Group Ltd compared to its main competitors.

Show all profitability ratios
for Intchains Group Ltd.

Provide ROE
for Intchains Group Ltd.

Provide ROA
for Intchains Group Ltd.

Provide ROIC
for Intchains Group Ltd.

Provide ROCE
for Intchains Group Ltd.

Provide Gross Margin
for Intchains Group Ltd.

Provide Operating Margin
for Intchains Group Ltd.

Provide Net Margin
for Intchains Group Ltd.

Provide FCF Margin
for Intchains Group Ltd.

Show all solvency ratios
for Intchains Group Ltd.

Provide D/E Ratio
for Intchains Group Ltd.

Provide D/A Ratio
for Intchains Group Ltd.

Provide Interest Coverage Ratio
for Intchains Group Ltd.

Provide Altman Z-Score Ratio
for Intchains Group Ltd.

Provide Quick Ratio
for Intchains Group Ltd.

Provide Current Ratio
for Intchains Group Ltd.

Provide Cash Ratio
for Intchains Group Ltd.

What is the historical Revenue growth
over the last 5 years for Intchains Group Ltd?

What is the historical Net Income growth
over the last 5 years for Intchains Group Ltd?

What is the current Free Cash Flow
of Intchains Group Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Intchains Group Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Intchains Group Ltd

Balance Sheet Decomposition
Intchains Group Ltd

Current Assets 797.5m
Cash & Short-Term Investments 708.3m
Other Current Assets 89.2m
Non-Current Assets 181.7m
Long-Term Investments 645k
PP&E 50.9m
Intangibles 3.4m
Other Non-Current Assets 126.7m
Current Liabilities 28.2m
Accounts Payable 195k
Accrued Liabilities 16.5m
Other Current Liabilities 11.5m
Non-Current Liabilities 761k
Other Non-Current Liabilities 761k
Efficiency

Earnings Waterfall
Intchains Group Ltd

Revenue
82.2m CNY
Cost of Revenue
-73.1m CNY
Gross Profit
9.1m CNY
Operating Expenses
-74m CNY
Operating Income
-65m CNY
Other Expenses
38.2m CNY
Net Income
-26.8m CNY

Free Cash Flow Analysis
Intchains Group Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

ICG Profitability Score
Profitability Due Diligence

Intchains Group Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
Positive 3-Year Average ROIC
Negative Net Income
48/100
Profitability
Score

Intchains Group Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

ICG Solvency Score
Solvency Due Diligence

Intchains Group Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
81/100
Solvency
Score

Intchains Group Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ICG Price Targets Summary
Intchains Group Ltd

Wall Street analysts forecast ICG stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ICG is 11.22 USD with a low forecast of 11.11 USD and a high forecast of 11.55 USD.

Lowest
Price Target
11.11 USD
44% Upside
Average
Price Target
11.22 USD
46% Upside
Highest
Price Target
11.55 USD
50% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for ICG?

Click here to dive deeper.

Shareholder Yield

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?

Shareholder Yield
Want to learn more about ICG dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

ICG Price
Intchains Group Ltd

1M 1M
+32%
6M 6M
-14%
1Y 1Y
+25%
3Y 3Y
-4%
5Y 5Y
-4%
10Y 10Y
-4%
Annual Price Range
7.71
52w Low
5.43
52w High
13.695
Price Metrics
Average Annual Return
N/A
Standard Deviation of Annual Returns
N/A
Max Drawdown -60%
Shares Statistics
Market Capitalization 462.2m USD
Shares Outstanding 59 944 000
Percentage of Shares Shorted 0.01%

Competitive Landscape

Profile

Intchains Group Ltd

Country

China

Industry

Semiconductors

Market Cap

462.2m USD

Dividend Yield

0%

Description

Intchains Group Ltd. operates as an ASIC chip design company. The company is headquartered in Shanghai, Shanghai and currently employs 101 full-time employees. The company went IPO on 2023-03-16. The firm has built a proprietary technology platform named Xihe Platform, which allows to develop ASIC chips.

Contact

SHANGHAI
Shanghai
9/F, A Block, No. 333, Haiyang No. 1 Rd, Lingang Keji Cheng, Pudong New Area
+862158961080
intchains.com

IPO

2023-03-16

Employees

101

Officers

See Also

Discover More
What is the Intrinsic Value of one ICG stock?

The intrinsic value of one ICG stock under the Base Case scenario is 2.24 USD.

Is ICG stock undervalued or overvalued?

Compared to the current market price of 7.71 USD, Intchains Group Ltd is Overvalued by 71%.

Back to Top