INTRACO LIMITED (I06) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of INTRACO LIMITED S$0.38, price S$0.38, upside +0.0%, quality 58 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch INTRACO LIMITED for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
Intraco Limited, an investment holding company, engages in the trading and distribution of plastics resin in Singapore, Vietnam, Indonesia, Malaysia, India, Australia, and internationally. The company operates through Trading and Distribution and Mobile Radio Infrastructure Management and Corporate Advisory Services segments.
Show more
Intraco Limited, an investment holding company, engages in the trading and distribution of plastics resin in Singapore, Vietnam, Indonesia, Malaysia, India, Australia, and internationally. The company operates through Trading and Distribution and Mobile Radio Infrastructure Management and Corporate Advisory Services segments. It is also involved in the trading and wholesale of liquor and wine, as well as food and beverage products; manufacture and installation of passive fire protection products; supply of communications equipment to other service providers; and trading, marketing, and distribution, as well as acting as commission agents for industrial materials and energy commodities products. In addition, it engages in the provision of mobile radio infrastructure and radio coverage system management services, operation and mobile service, corporate advisory services related to digital assets, trade finance, supply chain solutions services, exempt corporate finance advisory services, and assets securitisation through digital tokens. Further, the company is involved in property investment and leasing of investment properties. The company was incorporated in 1968 and is headquartered in Singapore.
Stock analysis
INTRACO LIMITED (I06) currently trades at 0.3800 SGD, while our model-based Fair Value estimate is 0.3800 SGD, so the stock looks roughly fairly valued today (gap 0.0%).
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 1.31 SGD per share, and 9 of the 16 models we run sit above the 0.3800 SGD price.
Bear case: the Earnings-Based group reads lowest at 0.1300 SGD, and 7 of the 16 models stay below the price. Evidence for this calculation is low.
Quality & growth
The Quality Score stands at 58/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
INTRACO LIMITED reported revenue of 155M SGD in FY2025 versus 204M SGD in FY2021, a compound −6.7%/yr. Reported net income was 1.6M SGD in FY2025.
Key figures
Market cap 40.9M SGD (≈ $32.0M) · P/S ratio 0.26 · Dividend yield 2.1% · Net margin 1.0% · Return on equity 2.7% · Return on assets (EBIT) 0.0% · Operating margin −1.0% · Revenue (TTM) 155M SGD.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (medium confidence).
What moves the price
The share trades about 5% below its 52-week high and 27% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −30% fair-value upside, at 0%, I06 screens cheaper than that median.
Fair Value models
Bear 0.3800 SGDFair Value 0.3800 SGDBull 0.3800 SGD
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−15.5%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−7.1%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+2.6%
Start year 2020 (pandemic). Over 10 years: +2.9% a year
Revenue growth 12 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+1.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+11.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+9.3%
Dividend (yield on the price)2.1%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−10% → −1%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−30.4%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Singapore: IMF forecast 2.0% a year to 2030, 1.7% from 2016 to 2025) that is about −31.7% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Industrial Distribution · 106 stocks
Beats the industry median on 4/11 measures
Overall it trails its industry peers.
Valuation
Quality Score58 · Below median
Fair Value upside+0.0% · Below median
Profitability
Return on equity (TTM)2.7% · Bottom 25%
Return on assets−0.8% · Bottom 25%
Net margin (TTM)1.1% · Bottom 25%
Operating margin (TTM)−1.0% · Bottom 25%
Growth and dividend
Revenue growth−11.6% · Bottom 25%
Dividend yield (TTM)2.1% · Above median
Valuation Multiplesvs Industrial Distribution median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "INTRACO LIMITED Fair Value". https://www.fairvalue-calculator.com/stock/I06
Frequently asked questions
Is INTRACO LIMITED (I06) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of 0.3800 SGD versus a price of 0.3800 SGD, about +0% upside (fairly valued).
What is the fair value of I06?
Our model-based fair value for INTRACO LIMITED is 0.3800 SGD (as of Oct 3, 2026), built from audited fundamentals. The current price: 0.3800 SGD.
What is the quality score of I06?
INTRACO LIMITED has a Quality Score of 58/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for INTRACO LIMITED (I06)?
Our model-based price target is the fair value of 0.3800 SGD (as of Oct 3, 2026) from 16 valuation models. It is a calculation from audited fundamentals, not an analyst target.
What is the INTRACO LIMITED stock forecast for 2026?
Our models put fair value at 0.3800 SGD, about +0% upside versus a price of 0.3800 SGD (fairly valued). The calculation is refreshed regularly with new filings.
What is the revenue of INTRACO LIMITED (I06)?
INTRACO LIMITED reported trailing-twelve-month revenue of about 155M SGD (latest available figure, as of Oct 3, 2026).
Does INTRACO LIMITED pay a dividend?
INTRACO LIMITED currently shows a dividend yield of about 2.11% relative to its recent price (as of Oct 3, 2026).
What growth is priced into INTRACO LIMITED (I06)?
For today's price to be fair in a discounted-cash-flow model, INTRACO LIMITED would have to grow free cash flow by -30.4 % per year for five years (discount rate 8.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +2.6 % per year. As of Oct 3, 2026.
What discount rate (WACC) does the fair value of I06 use?
Our models discount INTRACO LIMITED at 8.6 %: a base by market capitalisation (nano), damped by beta 0.61, country premium for Singapore. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For INTRACO LIMITED that is -30.4 % per year a year over ten years, using the same discount rate (8.6 %) and the same formula as our fair value.
How much growth has INTRACO LIMITED (I06) delivered so far?
Over the past 5 years revenue at INTRACO LIMITED grew +2.6 % a year. The price currently implies -30.4 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of INTRACO LIMITED (I06) growing?
The median revenue growth in the sector is +7.4 % a year. That is the yardstick for the growth priced into INTRACO LIMITED (-30.4 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of INTRACO LIMITED (I06)?
The free-cash-flow yield on the price is 17.89 %: that much free cash flow INTRACO LIMITED produces per unit of market value. When it exceeds the discount rate of our models (8.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of INTRACO LIMITED (I06)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For INTRACO LIMITED it is 0.3800 SGD per share (as of Oct 3, 2026), against a price of 0.3800 SGD. It is the blended result of 16 valuation models (cash flow, earnings, asset, dividend).
Is INTRACO LIMITED stock overvalued or undervalued in 2026?
As of Oct 3, 2026, I06 trades below its calculated fair value: price 0.3800 SGD, fair value 0.3800 SGD, a gap of about +0% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of I06?
No. The price is what the market pays today (0.3800 SGD); the fair value is what the company's own numbers justify (0.3800 SGD). For INTRACO LIMITED the two are 0.0000 SGD per share apart. That gap is exactly why we show both numbers side by side.
How much is INTRACO LIMITED worth?
The market values INTRACO LIMITED at about 40.9M SGD (market capitalisation, as of Oct 3, 2026). Per share that is 0.3800 SGD; our models calculate a fair value of 0.3800 SGD per share.
How solid is the balance sheet of INTRACO LIMITED (I06)?
Balance-sheet figures for INTRACO LIMITED (as of Oct 3, 2026): return on equity 2.7%. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is I06 from its 52-week high?
INTRACO LIMITED trades at 0.3800 SGD, about 5% below its 52-week high of 0.4000 SGD and 27% above the low of 0.3000 SGD (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of 0.3800 SGD is for.
Which stocks are comparable to INTRACO LIMITED?
From the same area (Industrials) we also value W.W. Grainger, Inc, Fastenal Company, Ferguson Enterprises Inc, WESCO International, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is INTRACO LIMITED stock attractive at the current price?
The data as of Oct 3, 2026: price 0.3800 SGD, calculated fair value 0.3800 SGD (+0%), Quality Score 58/100, from 16 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of I06 calculated?
We run INTRACO LIMITED through 16 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 0.3800 SGD, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. INTRACO LIMITED itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of INTRACO LIMITED (I06)?
The closing price on Oct 1, 2026 was 0.3800 SGD. Our model-based fair value is 0.3800 SGD, about +0% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with INTRACO LIMITED right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of INTRACO LIMITED
How large is the market capitalisation of INTRACO LIMITED (I06)?
The market capitalisation of INTRACO LIMITED is 40.9M SGD (≈ $32.0M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of INTRACO LIMITED (I06)?
The price-to-sales ratio of INTRACO LIMITED is 0.26 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of INTRACO LIMITED (I06)?
The dividend yield of INTRACO LIMITED is 2.1%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of INTRACO LIMITED (I06)?
The net margin of INTRACO LIMITED is 1.0% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of INTRACO LIMITED (I06)?
The return on equity (ROE) of INTRACO LIMITED is 2.7% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of INTRACO LIMITED (I06)?
On an EBIT basis the return on assets of INTRACO LIMITED is 0.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of INTRACO LIMITED (I06)?
The operating margin of INTRACO LIMITED is −1.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at INTRACO LIMITED (I06)?
Revenue at INTRACO LIMITED is growing −11.6% versus a year earlier (3y avg −7.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at INTRACO LIMITED (I06)?
Earnings per share at INTRACO LIMITED are growing −58.7% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch INTRACO LIMITED in the live analysis
One click puts INTRACO LIMITED on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
