ICON PLC
NASDAQ:ICLR
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 (14.5), the stock would be worth $228.61 (91% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 7.6 | $119.68 |
0%
|
| 3-Year Average | 14.5 | $228.61 |
+91%
|
| 5-Year Average | 16.3 | $257.59 |
+115%
|
| Industry Average | 10.7 | $169.6 |
+42%
|
| Country Average | 10.6 | $166.97 |
+40%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
$10.4B
|
/ |
Oct 2025
$1.5B
|
= |
|
|
$10.4B
|
/ |
Dec 2025
$1.6B
|
= |
|
|
$10.4B
|
/ |
Dec 2026
$1.5B
|
= |
|
|
$10.4B
|
/ |
Dec 2027
$1.6B
|
= |
|
|
$10.4B
|
/ |
Dec 2028
$1.8B
|
= |
|
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 | ||||
|---|---|---|---|---|---|---|
| IE |
|
ICON PLC
NASDAQ:ICLR
|
9.1B USD | 7.6 | 15.2 | |
| US |
P
|
PerkinElmer Inc
LSE:0KHE
|
1T USD | 1 224.1 | 4 272.3 | |
| US |
|
Thermo Fisher Scientific Inc
NYSE:TMO
|
198.1B USD | 20.4 | 29.6 | |
| US |
|
Danaher Corp
NYSE:DHR
|
137.7B USD | 19.4 | 38.1 | |
| KR |
|
Samsung Biologics Co Ltd
KRX:207940
|
82.3T KRW | 30.1 | 46.1 | |
| CH |
|
Lonza Group AG
SIX:LONN
|
37.3B CHF | 18 | -133.3 | |
| CN |
|
WuXi AppTec Co Ltd
SSE:603259
|
296.6B CNY | 16.1 | 15.5 | |
| US |
|
Agilent Technologies Inc
NYSE:A
|
34.5B USD | 19.6 | 26.7 | |
| US |
|
Waters Corp
NYSE:WAT
|
32.2B USD | 32.3 | 50 | |
| US |
|
IQVIA Holdings Inc
NYSE:IQV
|
29.9B USD | 12.2 | 22.1 | |
| US |
|
Mettler-Toledo International Inc
NYSE:MTD
|
27.3B USD | 23.2 | 31.4 |
Market Distribution
| Min | 0 |
| 30th Percentile | 6 |
| Median | 10.6 |
| 70th Percentile | 12.9 |
| Max | 338.7 |
Other Multiples
ICON PLC
Glance View
In the rapidly evolving landscape of global healthcare, ICON PLC stands out as a formidable player, seamlessly bridging the gap between innovative drug development and practical clinical application. Founded in Dublin, Ireland, ICON has grown into a multinational enterprise, deeply embedded in the research and development phases of various medical and biopharmaceutical companies. The company's core strength lies in its ability to offer comprehensive clinical trial services, encompassing every stage of drug development, from initial study design through to final data management and regulatory submissions. ICON's systematic approach not only shortens the timeline for bringing novel therapeutics to market but also ensures that these breakthroughs are both effective and safe, thereby garnering trust from clients ranging from burgeoning biotech startups to pharmaceutical giants. As a contract research organization (CRO), ICON operates within a business model designed to capitalize on the booming demand for outsourced R&D support. This model involves entering into strategic partnerships with clients to conduct all necessary research activities in exchange for fees, which can be structured through agreements for specific projects or longer-term collaborations. The company leverages its robust network, sophisticated technological platforms, and expert workforce to offer tailored solutions that optimize efficiency and accuracy. By doing so, ICON not only enhances its clients’ product pipelines but also secures a steady stream of revenue, further consolidated through repeat business and the expansion of its service repertoire to include emerging areas like digital health and real-world evidence. This disciplined and innovative approach propels ICON's growth, ensuring its financial health and reaffirming its integral role in driving medical advancement worldwide.