I

Icon Offshore Bhd
KLSE:ICON

Watchlist Manager
Icon Offshore Bhd
KLSE:ICON
Watchlist
Price: 78 MYR -4.88% Market Closed
Market Cap: 62.8B MYR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one ICON stock under the Base Case scenario is hidden MYR. Compared to the current market price of 78 MYR, Icon Offshore Bhd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ICON Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

314
P/S
P/S
Price to Sales
314
vs History
0
vs Industry
34
Median 3Y
1.8
Median 5Y
1.1
Industry
2.1
Forward
303.1
More Details
58 035.6
P/E
P/E
Price to Earnings
58 035.6
vs History
0
vs Industry
0
Median 3Y
5.6
Median 5Y
6.9
Industry
16.1
Forward
5 462.2
More Details
1 374.4
P/OCF
P/OCF
Price to OCF
1 374.4
vs History
0
vs Industry
12
Median 3Y
3.7
Median 5Y
3.3
Industry
9.7
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
4
Median 3Y
3.6
Median 5Y
-1.3
Industry
12.9
More Details
158.1
P/B
P/B
Price to Book Value
158.1
vs History
0
vs Industry
28
Median 3Y
1.1
Median 5Y
0.7
Industry
1.6
More Details
314.5
EV/S
EV/S
Enterprise Value to Sales
314.5
vs History
0
vs Industry
35
Median 3Y
2.3
Median 5Y
2.2
Industry
3.1
Forward
303.6
More Details
2 044.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
2 044.1
vs History
0
vs Industry
13
Median 3Y
9.6
Median 5Y
7.4
Industry
6.5
More Details
792.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
792.5
vs History
0
vs Industry
18
Median 3Y
3.7
Median 5Y
4.3
Industry
10.6
Forward
677.9
More Details
2 726.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
2 726.9
vs History
0
vs Industry
6
Median 3Y
5.8
Median 5Y
7.3
Industry
12.6
Forward
1 699.5
More Details
1 376.6
EV/OCF
EV/OCF
Enterprise Value to OCF
1 376.6
vs History
0
vs Industry
12
Median 3Y
5.9
Median 5Y
6.1
Industry
10.5
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
9
Median 3Y
4.4
Median 5Y
5.4
Industry
11.5
More Details
108.8
EV/IC
EV/IC
Enterprise Value to IC
108.8
vs History
0
vs Industry
32
Median 3Y
0.8
Median 5Y
0.7
Industry
1.5
More Details

Multiples Across Competitors

ICON Competitors Multiples
Icon Offshore Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Icon Offshore Bhd
KLSE:ICON
62.8B MYR 314 58 035.6 792.5 2 726.9
MY
Carimin Petroleum Bhd
KLSE:CARIMIN
671.9B MYR 2 426.6 15 286.5 10 583.1 12 900.9
US
Schlumberger NV
NYSE:SLB
59.1B USD 1.6 13.2 7.4 10.3
US
Baker Hughes Co
NASDAQ:BKR
43.9B USD 1.6 14.7 10 13.3
US
Halliburton Co
NYSE:HAL
22.2B USD 1 8.8 5.3 6.8
LU
Tenaris SA
MIL:TEN
19.8B EUR 1.7 10.5 5.9 7.3
UK
TechnipFMC PLC
NYSE:FTI
13.6B USD 1.5 16 9.5 13.4
US
Nov Inc
NYSE:NOV
5.9B USD 0.7 9.2 5.4 7.5
FR
Technip Energies NV
PAR:TE
5.3B EUR 0.8 13.5 5.3 6.5
CN
CNOOC Energy Technology & Services Ltd
SSE:600968
41.1B CNY 0.8 11.3 8.6 8.6
US
ChampionX Corp
NASDAQ:CHX
5.7B USD 1.6 17.9 7.6 11.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
I
Icon Offshore Bhd
KLSE:ICON
Average EV/EBITDA: 1 040
792.5
32%
24.8
MY
C
Carimin Petroleum Bhd
KLSE:CARIMIN
10 583.1
N/A N/A
US
Schlumberger NV
NYSE:SLB
7.4
5%
1.5
US
B
Baker Hughes Co
NASDAQ:BKR
10
9%
1.1
US
Halliburton Co
NYSE:HAL
5.3
3%
1.8
LU
Tenaris SA
MIL:TEN
5.9
-2%
N/A
UK
TechnipFMC PLC
NYSE:FTI
9.5
15%
0.6
US
Nov Inc
NYSE:NOV
5.4
2%
2.7
FR
Technip Energies NV
PAR:TE
5.3
12%
0.4
CN
CNOOC Energy Technology & Services Ltd
SSE:600968
8.6
27%
0.3
US
ChampionX Corp
NASDAQ:CHX
7.6
7%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
I
Icon Offshore Bhd
KLSE:ICON
Average EV/EBIT: 1 428.4
2 726.9
81%
33.7
MY
C
Carimin Petroleum Bhd
KLSE:CARIMIN
12 900.9
N/A N/A
US
Schlumberger NV
NYSE:SLB
10.3
7%
1.5
US
B
Baker Hughes Co
NASDAQ:BKR
13.3
11%
1.2
US
Halliburton Co
NYSE:HAL
6.8
3%
2.3
LU
Tenaris SA
MIL:TEN
7.3
-2%
N/A
UK
TechnipFMC PLC
NYSE:FTI
13.4
19%
0.7
US
Nov Inc
NYSE:NOV
7.5
3%
2.5
FR
Technip Energies NV
PAR:TE
6.5
12%
0.5
CN
CNOOC Energy Technology & Services Ltd
SSE:600968
8.6
14%
0.6
US
ChampionX Corp
NASDAQ:CHX
11.3
12%
0.9

See Also

Summary
ICON intrinsic value, competitors valuation, and company profile.
DCF Valuation
ICON stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ICON stock valuation using valuation multiples.
Wall Street Estimates
ICON price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ICON stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 243,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.