ICON
Iconix Brand Group Inc
Price:  
1.96 
USD
Volume:  
73,828.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ICON Intrinsic Value

3,214.20 %
Upside

What is the intrinsic value of ICON?

As of 2025-05-05, the Intrinsic Value of Iconix Brand Group Inc (ICON) is 64.96 USD. This ICON valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.96 USD, the upside of Iconix Brand Group Inc is 3,214.20%.

The range of the Intrinsic Value is (14.34) - 254.40 USD

Is ICON undervalued or overvalued?

Based on its market price of 1.96 USD and our intrinsic valuation, Iconix Brand Group Inc (ICON) is undervalued by 3,214.20%.

1.96 USD
Stock Price
64.96 USD
Intrinsic Value
Intrinsic Value Details

ICON Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (14.34) - 254.40 64.96 3214.2%
DCF (Growth 10y) 12.05 - 314.66 101.71 5089.1%
DCF (EBITDA 5y) 155.77 - 252.12 199.23 10064.6%
DCF (EBITDA 10y) 201.79 - 336.63 257.64 13045.1%
Fair Value 1,155.00 - 1,155.00 1,155.00 58,828.57%
P/E 61.78 - 104.47 83.12 4141.0%
EV/EBITDA 67.95 - 193.97 111.38 5582.5%
EPV (78.60) - 73.84 (2.38) -221.3%
DDM - Stable 16.00 - 35.46 25.73 1212.9%
DDM - Multi (1.40) - (3.02) (1.97) -200.4%

ICON Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4.29
Beta 1.16
Outstanding shares (mil) 2.19
Enterprise Value (mil) 4.29
Market risk premium 4.24%
Cost of Equity 39.32%
Cost of Debt 9.06%
WACC 9.63%