DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

ICON Public Limited Company (ICLR)

Healthcare | Medical - Diagnostics & Research

Today's Price

$169.55

Today's Fair Value

$330.47 +94.91%

Margin of Safety

+48.69%

Projected Value (5Y)

$532.22 +213.9%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 27.29% | CAGR (5y): 7.99%

Diluted Shares Growth Rate

Regression: 4.81% | CAGR (5y): 8.18%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 23.17x)

Discount Rate