As of 2025-07-16, the Intrinsic Value of Icts International NV (ICTSF) is 21.30 USD. This ICTSF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.00 USD, the upside of Icts International NV is 432.40%.
The range of the Intrinsic Value is 18.25 - 25.97 USD
Based on its market price of 4.00 USD and our intrinsic valuation, Icts International NV (ICTSF) is undervalued by 432.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.25 - 25.97 | 21.30 | 432.4% |
| DCF (Growth 10y) | 22.73 - 32.50 | 26.60 | 565.0% |
| DCF (EBITDA 5y) | 10.46 - 17.26 | 13.40 | 235.1% |
| DCF (EBITDA 10y) | 15.12 - 23.21 | 18.55 | 363.8% |
| Fair Value | 4.33 - 4.33 | 4.33 | 8.13% |
| P/E | 10.06 - 16.96 | 14.00 | 250.0% |
| EV/EBITDA | 6.10 - 13.00 | 9.13 | 128.3% |
| EPV | 7.52 - 9.11 | 8.31 | 107.9% |
| DDM - Stable | 9.67 - 19.11 | 14.39 | 259.8% |
| DDM - Multi | 11.91 - 18.95 | 14.68 | 267.0% |
| Market Cap (mil) | 149.72 |
| Beta | -0.13 |
| Outstanding shares (mil) | 37.43 |
| Enterprise Value (mil) | 149.72 |
| Market risk premium | 4.24% |
| Cost of Equity | 7.95% |
| Cost of Debt | 4.25% |
| WACC | 7.79% |