ICLR
ICON Public Limited Company (ICLR)
Last Price$175.8(3.8%)
Market Cap$14.5B
LTM NOPAT
$1,053.9M
NOPAT margin
12.7%
5Y avg: 10.3%
EPV as % of EV
55.7%
Market-Implied Value of Growth, MIVoG as % of EV
44.3%
Discount rate
9.3%
Stock quality
6/10
Good

ICLR Earnings Power Value Model

(USD M)Mar'20Jun'20Sep'20Dec'20Mar'21Jun'21Sep'21Dec'21Mar'22Jun'22Sep'22Dec'22Mar'23Jun'23Sep'23Dec'23Mar'24Jun'24Sep'24Dec'24
LTM Revenue
% growth
2,846.1
7.4%
2,771.2
2.5%
2,762.5
0.1%
2,797.3
(0.3%)
2,940.4
3.3%
3,191.3
15.2%
4,355.9
57.7%
5,480.8
95.9%
6,524.4
121.9%
7,588.4
137.8%
7,664.5
76.0%
7,741.4
41.2%
7,818.2
19.8%
7,903.3
4.1%
8,015.9
4.6%
8,120.2
4.9%
8,232.0
5.3%
8,331.9
5.4%
8,306.8
3.6%
8,281.7
2.0%
LTM NOPAT
% growth
385.3
N/A
342.1
(11.2%)
339.5
(0.7%)
342.3
0.8%
348.3
1.7%
393.4
13.0%
287.0
(27.1%)
299.0
4.2%
353.2
18.2%
421.4
19.3%
648.8
54.0%
712.0
9.8%
753.0
5.8%
787.5
4.6%
810.7
2.9%
947.6
16.9%
1,003.6
5.9%
1,056.1
5.2%
1,052.7
(0.3%)
1,053.9
0.1%
Discount rate
6.8%
6.8%
6.9%
7.1%
7.7%
7.7%
8.0%
6.7%
7.1%
7.5%
7.8%
8.1%
8.1%
8.7%
9.4%
9.0%
9.6%
9.7%
9.1%
9.3%
Earnings Power Value (EPV)
5,690.8
5,034.2
4,947.5
4,801.5
4,501.0
5,111.5
3,605.6
4,440.9
5,005.2
5,596.5
8,316.5
8,748.9
9,244.7
9,072.1
8,642.9
10,472.5
10,419.7
10,892.9
11,620.8
11,280.7
Enterprise Value (EV)
7,382.7
8,482.5
9,772.0
9,924.8
9,468.5
10,781.3
20,907.0
30,373.9
24,916.3
22,421.0
19,589.1
20,232.6
21,784.1
24,235.8
24,414.9
27,172.9
31,300.8
29,133.1
26,707.8
20,247.1
Market-Implied Value of Growth (MIVoG)
1,691.9
3,448.3
4,824.5
5,123.3
4,967.5
5,669.8
17,301.4
25,933.1
19,911.1
16,824.5
11,272.6
11,483.7
12,539.3
15,163.7
15,772.1
16,700.4
20,881.1
18,240.2
15,087.0
8,966.4
EPV as % of EV77.1%59.3%50.6%48.4%47.5%47.4%17.2%14.6%20.1%25.0%42.5%43.2%42.4%37.4%35.4%38.5%33.3%37.4%43.5%55.7%
MIVoG as % of EV22.9%40.7%49.4%51.6%52.5%52.6%82.8%85.4%79.9%75.0%57.5%56.8%57.6%62.6%64.6%61.5%66.7%62.6%56.5%44.3%

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

ICLR NOPAT

Annual
Quarterly
LTM
$0.0$200.0M$400.0M$600.0M$800.0MDec'05Dec'07Dec'09Dec'11Dec'13Dec'15Dec'17Dec'19Dec'21Dec'23
NOPAT
NOPAT margin

ICLR Earnings Power Value and Enterprise Value

Annual
LTM
Enterprise Value Breakdown
EPV and MIVoG as % of EV

ICLR vs Peer Set: Earnings Power Value comparison

Explore more intrinsic value tools hub for ICLR

FAQ

What is ICON Public Limited Company Earnings Power Value?

As of Dec 31, 2024, ICON Public Limited Company's Earnings Power Value is approximately $11.3B.

What is ICON Public Limited Company EV (Enterprise Value)?

As of Dec 31, 2024, ICON Public Limited Company's Enterprise Value (EV) estimates at $20.2B.

What is ICON Public Limited Company NOPAT?

As of Dec 31, 2024, ICON Public Limited Company's Net operating profit after tax (NOPAT) is approximately $1,053.9M.