← Scroll for more →
Icon PLC (ICLR)
Services-Commercial Physical & Biological Research
Latest Price
$215.48
TTM P/E
--
Normalized P/E
39.61
TTM Div Yield
--
Fwd Div Yield
--
Book Value
122.04
P/B Ratio
1.77
Valuation metrics
adjust assumptions →EPS: $2.90
Book value / share: $120.07
Formula: √(22.5 × EPS × BVPS)
Graham Number
$88.51
59% downside
Norm. op. income: $443M (median of 7yr)
Tax rate: 10%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$22.72
89% downside
Base FCF: $862M (median of recent 5yr)
Growth: 17%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$449.47
+109% upside
EPS: $2.90
Target P/E: 40×
Formula: EPS × P/E
P/E Fair Value
$116.00
46% downside