International Container Terminal Services, Inc. (ICTEY) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of International Container Terminal Services, Inc. $93.12, price $72.00, upside +29.3%, quality 67 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch International Container Terminal Services, Inc. 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
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
21‑month range $31.33 – $84.65 · fair‑value band $63.15 – $207.57 · the $72.00 price screens below the $93.12 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow International Container Terminal Services in your weekly email
Every Wednesday you see whether International Container Terminal Services is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
International Container Terminal Services, Inc., together with its subsidiaries, acquires, develops, manages, and operates container ports and terminals for container shipping industry in Asia, Europe, the Middle East, Africa, and the Americas.
Show more
International Container Terminal Services, Inc., together with its subsidiaries, acquires, develops, manages, and operates container ports and terminals for container shipping industry in Asia, Europe, the Middle East, Africa, and the Americas. It provides ancillary services, including storage, container packing and unpacking, inspection, weighing, and services for refrigerated containers or reefers, as well as roll-on/roll-off and anchorage services to non-containerized or general cargoes. The company also handles containerized cargoes, which comprise cargoes shipped in containers for international import or export. As of March 4, 2026, it had 34 terminal operations, including concessions and port development projects in 20 countries worldwide. International Container Terminal Services, Inc. was incorporated in 1987 and is based in Manila, the Philippines.
Stock analysis
International Container Terminal Services, Inc. (ICTEY) currently trades at $72.00, while our model-based Fair Value estimate is $93.12, implying the stock looks roughly 22.7% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $76.58 per share, and 8 of the 24 models we run sit above the $72.00 price.
Bear case: the Economic Profit group reads lowest at $25.96, and 16 of the 24 models stay below the price. Evidence for this calculation is high.
Scenario range: $63.15 (bear) to $207.57 (bull), the price of $72.00 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 67/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
International Container Terminal Services, Inc. reported revenue of $3.4B in FY2025 versus $1.9B in FY2021, a compound +15.5%/yr. Reported net income was $1.0B in FY2025, compounding +25.1%/yr from FY2021.
Key figures
Market cap $30.8B · P/E ratio 26.8 · P/S ratio 8.19 · EPS (TTM) $2.69 · Dividend yield 1.9% · Net margin 30.6% · Return on equity 58.3% · Return on assets (EBIT) 17.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
The share trades about 15% below its 52-week high and 115% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 57% fair-value upside, at 29%, ICTEY screens richer than that median.
Fair Value models
Bear $63.15Fair Value $93.12Bull $207.57
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. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then ($1.80 per share) are deliberately not added.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.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+17.8%
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.
+14.1%
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+26.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+24.6%
Dividend (yield on the price)1.9%
Profit margin 2021 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.46% → 52%
2025 sits 70% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
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).
+41.7%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+8.1%
Yearly sales growth analysts expect, extended to five years.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +38.4% a year for the price and +5.6% for the forecasts.
Compare International Container Terminal Services, Inc. with another stock
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.Marine Shipping · 225 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score67 · Top 25%
Fair Value upside−78.6% · Bottom 25%
Profitability
Return on equity (TTM)58.3% · Top 25%
Return on assets14.0% · Top 25%
Net margin (TTM)31.9% · Top 25%
Operating margin (TTM)52.8% · Top 25%
Growth and dividend
Revenue growth28.9% · Top 25%
Dividend yield (TTM)1.9% · Below median
Balance sheet
Debt / equity1.16× · Highest 25%
Valuation Multiplesvs Marine Shipping median · lower = cheaper
P/E (TTM)26.8× · Priciest 25%
P/B12.42× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
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). "International Container Terminal Services, Inc. Fair Value". https://www.fairvalue-calculator.com/stock/ICTEY
Frequently asked questions
Is International Container Terminal Services, Inc. (ICTEY) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $93.12 versus a price of $72.00, about +29% upside (undervalued).
What is the fair value of ICTEY?
Our model-based fair value for International Container Terminal Services, Inc. is $93.12 (as of Sep 24, 2026), built from audited fundamentals. The current price: $72.00.
What is the quality score of ICTEY?
International Container Terminal Services, Inc. has a Quality Score of 67/100. 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 International Container Terminal Services, Inc. (ICTEY)?
Our model-based price target is the fair value of $93.12 (as of Sep 24, 2026) from 24 valuation models. Cautious scenario $63.15, optimistic scenario $207.57. It is a calculation from audited fundamentals, not an analyst target.
What is the International Container Terminal Services, Inc. stock forecast for 2026?
Our models put fair value at $93.12, about +29% upside versus a price of $72.00 (undervalued). Cautious scenario $63.15, optimistic scenario $207.57. The calculation is refreshed regularly with new filings.
What is the revenue of International Container Terminal Services, Inc. (ICTEY)?
International Container Terminal Services, Inc. reported trailing-twelve-month revenue of about $3.5B (latest available figure, as of Sep 24, 2026).
Does International Container Terminal Services, Inc. pay a dividend?
International Container Terminal Services, Inc. currently shows a dividend yield of about 1.92% relative to its recent price (as of Sep 24, 2026).
What growth is priced into International Container Terminal Services, Inc. (ICTEY)?
For today's price to be fair in a discounted-cash-flow model, International Container Terminal Services, Inc. would have to grow free cash flow by +41.7 % per year for five years (discount rate 8.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +15.5 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of ICTEY use?
Our models discount International Container Terminal Services, Inc. at 8.8 %: a base by market capitalisation (large), damped by beta 0.80, country premium for USA. 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 International Container Terminal Services, Inc. that is +41.7 % per year a year over ten years, using the same discount rate (8.8 %) and the same formula as our fair value.
How much growth has International Container Terminal Services, Inc. (ICTEY) delivered so far?
Over the past 4 years revenue at International Container Terminal Services, Inc. grew +15.5 % a year. The price currently implies +41.7 % 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 International Container Terminal Services, Inc. (ICTEY) growing?
The median revenue growth in the sector is +7.3 % a year. That is the yardstick for the growth priced into International Container Terminal Services, Inc. (+41.7 % 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 International Container Terminal Services, Inc. (ICTEY)?
The free-cash-flow yield on the price is 0.83 %: that much free cash flow International Container Terminal Services, Inc. produces per unit of market value. When it exceeds the discount rate of our models (8.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of International Container Terminal Services, Inc. (ICTEY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For International Container Terminal Services, Inc. it is $93.12 per share (as of Sep 24, 2026), against a price of $72.00. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is International Container Terminal Services, Inc. stock overvalued or undervalued in 2026?
As of Sep 24, 2026, ICTEY trades below its calculated fair value: price $72.00, fair value $93.12, a gap of about +29% (undervalued). 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 ICTEY?
No. The price is what the market pays today ($72.00); the fair value is what the company's own numbers justify ($93.12). For International Container Terminal Services, Inc. the two are $21.12 per share apart. That gap is exactly why we show both numbers side by side.
How much is International Container Terminal Services, Inc. worth?
The market values International Container Terminal Services, Inc. at about $30.8B (market capitalisation, as of Sep 24, 2026). Per share that is $72.00; our models calculate a fair value of $93.12 per share.
What do the bullish and bearish scenarios say about ICTEY?
Our models span a range for International Container Terminal Services, Inc.: cautious scenario $63.15, base $93.12, optimistic $207.57 per share (as of Sep 24, 2026, price $72.00). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of ICTEY?
International Container Terminal Services, Inc. trades at a price-to-earnings ratio of 26.8 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $93.12 is built from several models across several years. Other multiples: PEG 1.1, P/B 12.4, P/S 8.9, EV/EBITDA 15.1.
What is the PEG ratio of ICTEY?
The PEG ratio of International Container Terminal Services, Inc. is 1.10 (P/E divided by earnings growth, as of Sep 24, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of International Container Terminal Services, Inc. (ICTEY)?
Balance-sheet figures for International Container Terminal Services, Inc. (as of Sep 24, 2026): return on equity 58.3%, debt of 1.16 per unit of equity. They feed the Quality Score of 67/100, which measures business quality independently of the share price.
How far is ICTEY from its 52-week high?
International Container Terminal Services, Inc. trades at $72.00, about 15% below its 52-week high of $84.65 and 115% above the low of $33.44 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of $93.12 is for.
Which stocks are comparable to International Container Terminal Services, Inc.?
From the same area (Industrials) we also value Adani Ports and Special Economic Zone Limited, COSCO SHIPPING Holdings, Hapag-Lloyd Aktiengesellschaft,, Shanghai International Port (Group) Co, 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 International Container Terminal Services, Inc. stock attractive at the current price?
The data as of Sep 24, 2026: price $72.00, calculated fair value $93.12 (+29%), Quality Score 67/100, from 24 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 ICTEY calculated?
We run International Container Terminal Services, Inc. through 24 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 $93.12, 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. International Container Terminal Services, Inc. currently trades 23 % below its own fair value, and the market average says nothing about that. 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 International Container Terminal Services, Inc. (ICTEY)?
The closing price on Oct 1, 2026 was $72.00. Our model-based fair value is $93.12, about +29% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with International Container Terminal Services, Inc. right now?
The model range is unusually wide ($63.15 to $207.57). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid quality (67/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of International Container Terminal Services, Inc.
How large is the market capitalisation of International Container Terminal Services, Inc. (ICTEY)?
The market capitalisation of International Container Terminal Services, Inc. is $30.8B. 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 International Container Terminal Services, Inc. (ICTEY)?
The price-to-sales ratio of International Container Terminal Services, Inc. is 8.19 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of International Container Terminal Services, Inc. (ICTEY)?
Earnings per share at International Container Terminal Services, Inc. are $2.69 (price ÷ EPS = P/E 26.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of International Container Terminal Services, Inc. (ICTEY)?
The dividend yield of International Container Terminal Services, Inc. is 1.9% (payout 51.4%). 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 International Container Terminal Services, Inc. (ICTEY)?
The net margin of International Container Terminal Services, Inc. is 30.6% (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 International Container Terminal Services, Inc. (ICTEY)?
The return on equity (ROE) of International Container Terminal Services, Inc. is 58.3% (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 International Container Terminal Services, Inc. (ICTEY)?
On an EBIT basis the return on assets of International Container Terminal Services, Inc. is 17.0% (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 International Container Terminal Services, Inc. (ICTEY)?
The operating margin of International Container Terminal Services, Inc. is 52.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at International Container Terminal Services, Inc. (ICTEY)?
Revenue at International Container Terminal Services, Inc. is growing +28.9% versus a year earlier (3y avg +14.1%). 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 International Container Terminal Services, Inc. (ICTEY)?
Earnings per share at International Container Terminal Services, Inc. are growing +23.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does International Container Terminal Services, Inc. (ICTEY) carry?
The net debt of International Container Terminal Services, Inc. is $2.1B (fiscal year 2025, ≈ 1.7 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch International Container Terminal Services, Inc. in the live analysis
One click puts International Container Terminal Services, Inc. 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.
Broad data
Sep 24, 2026