NCT WACC: 12.63% for Intercont (Cayman) Limited Class A Ordinary shares
Current inputs imply a 8.57% cost of equity and a 65.72% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.
WACC Calculator
Values are automatically populated from real data. You can adjust them manually if needed.
Please enter a valid company ticker to calculate WACC
Intercont (Cayman) Limited Class A Ordinary shares (NCT) WACC in context
Intercont (Cayman) Limited Class A Ordinary shares (NCT) currently screens with an estimated WACC of 12.63%. That blends a 8.57% cost of equity, a 65.72% pre-tax cost of debt, and a 90.64% equity weight into the discount rate you would typically use in a DCF model.
screens as a relatively high discount rate, which makes valuation more sensitive to execution and capital structure risk.
A 12.63% discount rate screens as a relatively high discount rate, which makes valuation more sensitive to execution and capital structure risk.
This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.90 and equity accounts for 90.64% of capital.
Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.
Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.