Valuation ICON Public Limited Company

Equities

Real-time Estimate Cboe BZX Other stock markets 18:21:55 16/12/2025 GMT			5-day change	1st Jan Change
182.42 ^USD	-1.06%		+0.92%	-12.76%

12-15	BofA Securities Downgrades ICON to Neutral From Buy	MT
12-09	ICON plc Releases Findings from Two Biotech Sector Survey	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	10,290	25,209	15,860	23,304	17,314	14,078	-	-
Change	-	144.98%	-37.09%	46.94%	-25.71%	-18.69%	-	-
Enterprise Value (EV) ¹	9,797	29,891	20,223	26,700	20,201	17,100	16,599	15,522
Change	-	205.12%	-32.34%	32.03%	-24.34%	-15.35%	-2.93%	-6.49%
P/E ratio	31.7x	138x	31.7x	38.3x	22x	28.5x	19.2x	17.6x
PBR	5.56x	3.13x	1.87x	2.53x	1.78x	1.51x	1.37x	1.25x
PEG	-	-2.2x	0x	1.8x	0.8x	-0.9x	0.4x	1.94x
Capitalization / Revenue	3.68x	4.6x	2.05x	2.87x	2.09x	1.74x	1.73x	1.66x
EV / Revenue	3.5x	5.45x	2.61x	3.29x	2.44x	2.12x	2.04x	1.83x
EV / EBITDA	20.6x	30.8x	13.7x	15.8x	11.6x	10.8x	10.6x	9.35x
EV / EBIT	23.9x	45.6x	14.7x	17x	12.6x	12x	12x	10.6x
EV / FCF	19x	40.6x	48x	26.2x	18.1x	19x	16.6x	15.3x
FCF Yield	5.28%	2.46%	2.08%	3.82%	5.54%	5.28%	6.02%	6.55%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	6.15	2.25	6.13	7.4	9.53	6.459	9.583	10.45
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,797	5,481	7,741	8,120	8,282	8,076	8,126	8,502
EBITDA ¹	475.7	970	1,479	1,694	1,736	1,580	1,560	1,660
EBIT ¹	409.6	655	1,373	1,568	1,598	1,420	1,385	1,463
Net income ¹	332.3	153.2	505.3	612.3	791.5	556.4	726.4	836.2
Net Debt ¹	-493.6	4,682	4,364	3,396	2,887	3,022	2,520	1,443
Reference price ²	194.98	309.70	194.25	283.07	209.71	184.37	184.37	184.37
Nbr of stocks (in thousands)	52,775	81,398	81,645	82,327	82,559	76,360	-	-
Announcement Date	24/02/21	22/02/22	22/02/23	21/02/24	19/02/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ICON PUBLIC LIMITED COMPANY	28.54x	2.12x	10.82x	-.--%	14.08B
LONZA GROUP AG	36.62x	5.32x	17.81x	0.94%	46.18B
IQVIA HOLDINGS INC.	31.48x	3.18x	13.71x	-.--%	38.08B
BEONE MEDICINES AG	99.81x	6.06x	60.82x	-.--%	34.38B
CELLTRION, INC.	52.75x	10.17x	28.77x	0.39%	27.99B
MEDPACE HOLDINGS, INC.	37.77x	6.11x	27.77x	-.--%	15.75B
REVOLUTION MEDICINES, INC.	-14.14x	5519.7x	-13.33x	-.--%	15.27B
ASCENDIS PHARMA A/S	-54.42x	15.29x	-125.32x	-.--%	13.03B
IONIS PHARMACEUTICALS, INC.	-35.51x	13.39x	-38.25x	-.--%	12.92B
TEMPUS AI, INC.	-46.5x	10.15x	36168.69x	-.--%	12.22B
Average	13.64x	559.15x	3,615.15x	0.13%	22.99B
Weighted average by Cap.	29.76x	373.12x	1,932.89x	0.24%