Is ICTEF undervalued?

AlphaMadera's AlphaVal page classifies International Container Terminal Services, Inc. as a Platform & Compounding FCF business and values it using Two-stage FCF DCF, then compares the result to the current market price to flag ICTEF as undervalued, fairly valued, or overvalued.

What is International Container Terminal Services, Inc.'s fair value?

Fair value for ICTEF comes from a Two-stage FCF DCF model -- the approach AlphaVal selected for this company's Platform & Compounding FCF classification. The live AlphaVal page shows bear, base, and bull scenarios alongside the key assumption behind each.

How does AlphaMadera value ICTEF?

AlphaVal routes each company to one of ten valuation archetypes based on its business model. ICTEF was classified as Platform & Compounding FCF and is valued using Two-stage FCF DCF, built from ICTEF's most recent reported fundamentals.

ICTEF - International Container Terminal Services, Inc.

Price: -- --

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 85% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Undervalued Moderate

Trading 39.1% below fair value

Current Price $13.05

Bear Case $12.83 1.7% downside ($12.83 - $13.05) / $13.05 = -1.7% 9% stage 1 growth, 11% discount

Fair Value $21.45 64.3% upside ($21.45 - $13.05) / $13.05 = 64.3% 15% stage 1 growth, 11% discount

Bull Case $31.05 137.9% upside ($31.05 - $13.05) / $13.05 = 137.9% 20% stage 1 growth, 11% discount

Adjust Assumptions

DCF Stage 1 Growth Rate

15.0%

Discount Rate (WACC)

11.0%

Terminal Growth Rate

3.0%

Key Value Driver

FCF growth rate (15% base case)

Terminal Value % of EV 43%

Implied Market Multiple 20.3x

Market is pricing in (growth) 9.2% vs our 15.0% base

Plain-Language Summary

Using a two-stage FCF DCF with 15% growth decelerating over 15 years, discounted at 11%, the base-case intrinsic value is $21.45 per share.

Warnings

Key Risks

P/E alone misleads — earnings depressed by growth investment
Cyclical or commodity businesses may be misclassified as platforms
Terminal value dominance suggests sensitivity to long-run assumptions