ICoP SpA SB
MIL:ICOP
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (10.3), the stock would be worth €15.83 (39% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 16.8 | €25.8 |
0%
|
| 3-Year Average | 10.3 | €15.83 |
-39%
|
| 5-Year Average | 10.3 | €15.83 |
-39%
|
| Industry Average | 4.2 | €6.38 |
-75%
|
| Country Average | 7.6 | €11.64 |
-55%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
€740.8m
|
/ |
Jul 2025
€50.6m
|
= |
|
|
€740.8m
|
/ |
Dec 2025
€79.6m
|
= |
|
|
€740.8m
|
/ |
Dec 2026
€110.2m
|
= |
|
|
€740.8m
|
/ |
Dec 2027
€116.8m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| IT |
I
|
ICoP SpA SB
MIL:ICOP
|
769.3m EUR | 16.8 | 36.1 | |
| JP |
|
Sumitomo Densetsu Co Ltd
TSE:1949
|
35.2T JPY | 10.9 | 19.9 | |
| US |
|
Quanta Services Inc
NYSE:PWR
|
90.6B USD | 38.9 | 88.3 | |
| FR |
|
Vinci SA
PAR:DG
|
74.3B EUR | 6.7 | 15.1 | |
| IN |
|
Larsen & Toubro Ltd
NSE:LT
|
5.6T INR | 20.7 | 34.4 | |
| US |
|
Comfort Systems USA Inc
NYSE:FIX
|
58.9B USD | 39.8 | 57.6 | |
| IN |
|
Larsen and Toubro Ltd
F:LTO
|
47.6B EUR | 19.1 | 31.7 | |
| ES |
|
Ferrovial SA
MAD:FER
|
43.6B EUR | 34 | 48.8 | |
| NL |
|
Ferrovial SE
AEX:FER
|
43.3B EUR | 34.2 | 48.8 | |
| DE |
H
|
Hochtief AG
XETRA:HOT
|
34B EUR | 12.6 | 37.7 | |
| ES |
|
ACS Actividades de Construccion y Servicios SA
MAD:ACS
|
32B EUR | 17.8 | 33.4 |
Market Distribution
| Min | 0.7 |
| 30th Percentile | 5.2 |
| Median | 7.6 |
| 70th Percentile | 10.8 |
| Max | 3 328.6 |
Other Multiples
ICoP SpA SB
Glance View
I.CO.P.SpA engages in the construction of bridges, viaducts, tunnels, diaphragm walls and provides foundation & underground services. The company is headquartered in Basiliano, Udine. The company went IPO on 2024-07-25. The firm is engaged in designing new solutions and creating new construction technologies. The company operates in sectors such as Foundations and special, Microtunnelling and Direct Pipe, Maritime works, and General Contractor. The firm offers a wide range of products and services including diaphragm walls, also trench cutter diaphragm walls, piles, micro piles, tie rods, jet grouted columns, ground freezing, Cutter Soil Mix (CSM), deep mixing and grouting injections. The company realizes small diameter underground tunnels by means of trenchless technologies, as well as offers harbour work, among others. The firm operates globally.
