As of 2025-05-12, the Intrinsic Value of ICON PLC (ICLR) is 200.22 USD. This ICLR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 133.96 USD, the upside of ICON PLC is 49.50%.
The range of the Intrinsic Value is 134.21 - 365.83 USD
Based on its market price of 133.96 USD and our intrinsic valuation, ICON PLC (ICLR) is undervalued by 49.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 134.21 - 365.83 | 200.22 | 49.5% |
| DCF (Growth 10y) | 159.39 - 402.31 | 229.50 | 71.3% |
| DCF (EBITDA 5y) | 187.00 - 259.11 | 210.06 | 56.8% |
| DCF (EBITDA 10y) | 200.58 - 306.61 | 238.84 | 78.3% |
| Fair Value | 229.59 - 229.59 | 229.59 | 71.38% |
| P/E | 184.77 - 355.22 | 232.67 | 73.7% |
| EV/EBITDA | 184.58 - 239.99 | 202.41 | 51.1% |
| EPV | 157.81 - 266.43 | 212.12 | 58.3% |
| DDM - Stable | 65.07 - 178.82 | 121.95 | -9.0% |
| DDM - Multi | 108.60 - 239.94 | 150.41 | 12.3% |
| Market Cap (mil) | 11,059.74 |
| Beta | 0.72 |
| Outstanding shares (mil) | 82.56 |
| Enterprise Value (mil) | 13,953.24 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.25% |
| Cost of Debt | 8.27% |
| WACC | 8.81% |