Intercos SpA
MIL:ICOS

Watchlist Manager
Intercos SpA Logo
Intercos SpA
MIL:ICOS
Watchlist
Price: 13.9 EUR 0.43% Market Closed
Market Cap: 1.3B EUR
Have any thoughts about
Intercos SpA?
Write Note
Section:
 

Relative Value

The Relative Value of one ICOS stock under the Base Case scenario is 17.03 EUR. Compared to the current market price of 13.9 EUR, Intercos SpA is Undervalued by 18%.

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.

ICOS Relative Value
Base Case
17.03 EUR
Undervaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.3
P/S
P/S
Price to Sales
1.3
vs History
81
vs Industry
33
Median 3Y
1.5
Median 5Y
1.5
Industry
1
Forward
1.2
More Details
29.6
P/E
P/E
Price to Earnings
29.6
vs History
52
vs Industry
16
Median 3Y
30
Median 5Y
30
Industry
16.8
Forward
20
More Details
14.1
P/OCF
P/OCF
Price to OCF
14.1
vs History
68
vs Industry
24
Median 3Y
16
Median 5Y
16
Industry
11.9
More Details
154.8
P/FCFE
P/FCFE
Price to FCFE
154.8
vs History
13
vs Industry
14
Median 3Y
-46.3
Median 5Y
-46.3
Industry
17.6
More Details
3
P/B
P/B
Price to Book Value
3
vs History
78
vs Industry
14
Median 3Y
3.2
Median 5Y
3.2
Industry
1.6
More Details
1.2
EV/S
EV/S
Enterprise Value to Sales
1.2
vs History
86
vs Industry
35
Median 3Y
1.5
Median 5Y
1.5
Industry
1.2
Forward
1.2
More Details
6.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
6.4
vs History
84
vs Industry
20
Median 3Y
7.3
Median 5Y
7.3
Industry
3.8
More Details
9.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
9.3
vs History
76
vs Industry
32
Median 3Y
10.7
Median 5Y
10.7
Industry
10.3
Forward
8.4
More Details
14.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
14.3
vs History
71
vs Industry
25
Median 3Y
16.3
Median 5Y
16.3
Industry
12.9
Forward
13.4
More Details
13.1
EV/OCF
EV/OCF
Enterprise Value to OCF
13.1
vs History
71
vs Industry
25
Median 3Y
15.4
Median 5Y
15.4
Industry
12.1
More Details
29.2
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
29.2
vs History
68
vs Industry
14
Median 3Y
34
Median 5Y
34
Industry
15.3
More Details
1.9
EV/IC
EV/IC
Enterprise Value to IC
1.9
vs History
84
vs Industry
22
Median 3Y
2.1
Median 5Y
2.1
Industry
1.2
More Details

Multiples Across Competitors

ICOS Competitors Multiples
Intercos SpA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IT
Intercos SpA
MIL:ICOS
1.3B EUR 1.3 29.6 9.3 14.3
JP
Fancl Corp
TSE:4921
336.7B JPY 3.1 47.6 19.9 26.9
FR
L'Oreal SA
PAR:OR
181.7B EUR 4.3 28 18.7 22.2
UK
Unilever PLC
LSE:ULVR
114.1B GBP 2.3 20.7 177.4 204
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.8 53.1 36.5 39.8
UK
HALEON PLC
LSE:HLN
34.9B GBP 3.1 28.9 17.2 19.7
DE
Beiersdorf AG
XETRA:BEI
27.8B EUR 2.9 37.6 16 22.9
US
Estee Lauder Companies Inc
NYSE:EL
26.5B USD 1.7 131.5 12.9 19.6
JP
Kao Corp
TSE:4452
3T JPY 1.9 36.2 14.4 25.9
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.1T INR 7.9 -297.8 35.4 37.8
IN
Dabur India Ltd
NSE:DABUR
903.7B INR 7.3 50.5 38.3 46.7
P/E Multiple
Earnings Growth P/E to Growth
IT
Intercos SpA
MIL:ICOS
Average P/E: 46.4
29.6
72%
0.4
JP
F
Fancl Corp
TSE:4921
47.6
50%
1
FR
L'Oreal SA
PAR:OR
28
30%
0.9
UK
Unilever PLC
LSE:ULVR
20.7
25%
0.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
53.1
32%
1.6
UK
HALEON PLC
LSE:HLN
28.9
-7%
N/A
DE
Beiersdorf AG
XETRA:BEI
37.6
61%
0.6
US
Estee Lauder Companies Inc
NYSE:EL
131.5
245%
0.5
JP
Kao Corp
TSE:4452
36.2
205%
0.2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -297.8 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
50.5
39%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IT
Intercos SpA
MIL:ICOS
Average EV/EBITDA: 36
9.3
36%
0.3
JP
F
Fancl Corp
TSE:4921
19.9
37%
0.5
FR
L'Oreal SA
PAR:OR
18.7
28%
0.7
UK
Unilever PLC
LSE:ULVR
177.4
20%
8.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.5
29%
1.2
UK
HALEON PLC
LSE:HLN
17.2
13%
1.3
DE
Beiersdorf AG
XETRA:BEI
16
11%
1.4
US
Estee Lauder Companies Inc
NYSE:EL
12.9
26%
0.5
JP
Kao Corp
TSE:4452
14.4
55%
0.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
35.4
41%
0.9
IN
Dabur India Ltd
NSE:DABUR
38.3
35%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IT
Intercos SpA
MIL:ICOS
Average EV/EBIT: 43.6
14.3
34%
0.4
JP
F
Fancl Corp
TSE:4921
26.9
N/A N/A
FR
L'Oreal SA
PAR:OR
22.2
34%
0.7
UK
Unilever PLC
LSE:ULVR
204
22%
9.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.8
31%
1.3
UK
HALEON PLC
LSE:HLN
19.7
13%
1.5
DE
Beiersdorf AG
XETRA:BEI
22.9
21%
1.1
US
Estee Lauder Companies Inc
NYSE:EL
19.6
35%
0.6
JP
Kao Corp
TSE:4452
25.9
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
37.8
44%
0.9
IN
Dabur India Ltd
NSE:DABUR
46.7
37%
1.3

See Also

Summary
ICOS intrinsic value, competitors valuation, and company profile.
DCF Valuation
ICOS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ICOS stock valuation using valuation multiples.
Wall Street Estimates
ICOS 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
ICOS 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 210,700+ 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

© 2024 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.