ICMBX
Intrepid Capital Fund
1W: -0.9%
1M: -3.8%
3M: -4.9%
YTD: -0.3%
1Y: +2.1%
3Y: +38.3%
5Y: +32.3%
$14.07
+0.03 (+0.21%)
Weekly Expected Move ±0.9%
$14
$14
$14
$14
$14
Portfolio Health Summary
IS Overall Score
53.3
★★★★★
Altman Z-Score
3.91
Safe
Weight Coverage
67%
of portfolio analyzed
Holdings Matched
39
with fundamental data
InsiderStreet Scorecard
★★★★★
53.3
Top Holdings: Score Breakdown
Risk & Quality Signals
Altman Z-Score
3.91
Safe Zone (>2.99)
Piotroski F-Score
6.2 / 9
Moderate
Beneish M-Score
6.21
Possible Manipulator
Credit Score
—
Earnings Quality
68.2 / 100
Portfolio Valuation
P/E
13.83x
P/B
3.60x
P/S
5.22x
EV/EBITDA
15.84x
EV/Revenue
5.52x
P/FCF
48.44x
P/OCF
18.02x
PEG
1.42x
Earnings Yield
7.23%
FCF Yield
2.06%
OCF Yield
5.55%
Median P/E
17.63x
Growth & Shareholder Returns
Year-over-Year Growth
Revenue
+15.8%
Net Income
+38.0%
EPS
+39.0%
FCF
+44.0%
EBITDA
+41.8%
Op. Income
—
Compound Growth Rates
Rev CAGR 3Y
+24.5%
Rev CAGR 5Y
+12.3%
EPS CAGR 3Y
+9.8%
EPS CAGR 5Y
+8.6%
FCF CAGR 3Y
+23.6%
FCF CAGR 5Y
+8.8%
EBITDA CAGR 3Y
+13.9%
EBITDA CAGR 5Y
+11.8%
Payout Ratio
23.75%
Buyback Yield
2.49%
Dividend Yield
1.47%
Total Shareholder Return
3.16%
Earnings Stability
Monte Carlo Price Simulation
Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.
Current Price
$14.04
Median 1Y
$14.96
5th Pctile
$12.20
95th Pctile
$18.36
Ann. Volatility
12.8%
25th–75th percentile
5th–95th percentile
Median path
Historical
All Ratios & Metrics
Valuation (12)
| Metric | Value |
|---|---|
| Portfolio P/E | 13.83 |
| Portfolio P/B | 3.60 |
| Portfolio P/S | 5.22 |
| EV/EBITDA | 15.84 |
| EV/Revenue | 5.52 |
| P/FCF | 48.44 |
| P/OCF | 18.02 |
| PEG | 1.42 |
| Earnings Yield | 7.23% |
| FCF Yield | 2.06% |
| OCF Yield | 5.55% |
| Median P/E | 17.63 |
Profitability & Returns (9)
| Metric | Value |
|---|---|
| Gross Margin | 54.65% |
| Operating Margin | 26.42% |
| Net Margin | 37.72% |
| FCF Margin | 10.77% |
| ROE | 30.24% |
| ROA | 18.38% |
| ROIC | 18.76% |
| ROCE | — |
| Asset Turnover | — |
Leverage & Solvency (6)
| Metric | Value |
|---|---|
| Debt/Equity | 0.22 |
| Debt/Assets | 0.14 |
| Net Debt/EBITDA | -0.79 |
| Interest Coverage | 33.42 |
| Current Ratio | 1.90 |
| Quick Ratio | 1.83 |
Efficiency (4)
| Metric | Value |
|---|---|
| Asset Turnover | — |
| Inventory Turnover | — |
| Receivables Turnover | — |
| Payables Turnover | — |
Growth — YoY (6)
| Metric | Value |
|---|---|
| Revenue Growth | 15.78% |
| Net Income Growth | 37.95% |
| EPS Growth | 39.03% |
| FCF Growth | 43.95% |
| EBITDA Growth | 41.80% |
| Op. Income Growth | — |
Growth — CAGR (16)
| Metric | Value |
|---|---|
| Revenue CAGR 3Y | 24.51% |
| Revenue CAGR 5Y | 12.33% |
| Revenue CAGR 10Y | — |
| EPS CAGR 3Y | 9.76% |
| EPS CAGR 5Y | 8.62% |
| EPS CAGR 10Y | — |
| FCF CAGR 3Y | 23.62% |
| FCF CAGR 5Y | 8.77% |
| FCF CAGR 10Y | — |
| EBITDA CAGR 3Y | 13.92% |
| EBITDA CAGR 5Y | 11.75% |
| EBITDA CAGR 10Y | — |
| Net Income CAGR 3Y | 9.90% |
| Net Income CAGR 5Y | 7.48% |
| Op. Income CAGR 3Y | — |
| Op. Income CAGR 5Y | — |
Quality Scores (13)
| Metric | Value |
|---|---|
| IS Overall | 53.3 |
| IS Profitability | 55.0 |
| IS Balance Sheet | 61.7 |
| IS Earnings Quality | 68.2 |
| IS Growth | 56.1 |
| IS Value | 51.2 |
| IS Momentum | 74.2 |
| IS Safety | 68.0 |
| IS Quality | 69.0 |
| Altman Z-Score | 3.91 |
| Piotroski F-Score | 6.19 |
| Beneish M-Score | 6.21 |
| Credit Score | — |
Dividends & Payout (4)
| Metric | Value |
|---|---|
| Dividend Yield | 1.47% |
| Payout Ratio | 23.75% |
| Buyback Yield | 2.49% |
| Total Shareholder Return | 3.16% |
Growth Stability (4)
| Metric | Value |
|---|---|
| Revenue Stability | 0.773 |
| Earnings Stability | 0.432 |
| Earnings Persistence | 0.700 |
| Margin Stability | 0.846 |
Medians (3)
| Metric | Value |
|---|---|
| Median P/E | 17.63 |
| Median P/B | 2.68 |
| Median Dividend Yield | — |
Coverage Meta (3)
| Metric | Value |
|---|---|
| Weight Coverage % | 67.24% |
| Holdings Matched | 39 |
| Total Holdings | 40 |