(USD M) | Mar'20 | Jun'20 | Sep'20 | Dec'20 | Mar'21 | Jun'21 | Sep'21 | Dec'21 | Mar'22 | Jun'22 | Sep'22 | Dec'22 | Mar'23 | Jun'23 | Sep'23 | Dec'23 | Mar'24 | Jun'24 | Sep'24 | Dec'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 EV | 77.1% | 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 EV | 22.9% | 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% |
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
As of Dec 31, 2024, ICON Public Limited Company's Earnings Power Value is approximately $11.3B.
As of Dec 31, 2024, ICON Public Limited Company's Enterprise Value (EV) estimates at $20.2B.
As of Dec 31, 2024, ICON Public Limited Company's Net operating profit after tax (NOPAT) is approximately $1,053.9M.