Intercos SpA
MIL:ICOS

Watchlist Manager
Intercos SpA Logo
Intercos SpA
MIL:ICOS
Watchlist
Price: 13.68 EUR 1.48% Market Closed
Market Cap: 1.3B EUR
Have any thoughts about
Intercos SpA?
Write Note

Intrinsic Value

The intrinsic value of one ICOS stock under the Base Case scenario is 17.95 EUR. Compared to the current market price of 13.68 EUR, Intercos SpA is Undervalued by 24%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

ICOS Intrinsic Value
17.95 EUR
Undervaluation 24%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Intercos SpA

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for ICOS cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about ICOS?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Intercos SpA

Provide an overview of the primary business activities
of Intercos SpA.

What unique competitive advantages
does Intercos SpA hold over its rivals?

What risks and challenges
does Intercos SpA face in the near future?

Summarize the latest earnings call
of Intercos SpA.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Intercos SpA.

Provide P/S
for Intercos SpA.

Provide P/E
for Intercos SpA.

Provide P/OCF
for Intercos SpA.

Provide P/FCFE
for Intercos SpA.

Provide P/B
for Intercos SpA.

Provide EV/S
for Intercos SpA.

Provide EV/GP
for Intercos SpA.

Provide EV/EBITDA
for Intercos SpA.

Provide EV/EBIT
for Intercos SpA.

Provide EV/OCF
for Intercos SpA.

Provide EV/FCFF
for Intercos SpA.

Provide EV/IC
for Intercos SpA.

Show me price targets
for Intercos SpA made by professional analysts.

What are the Revenue projections
for Intercos SpA?

How accurate were the past Revenue estimates
for Intercos SpA?

What are the Net Income projections
for Intercos SpA?

How accurate were the past Net Income estimates
for Intercos SpA?

What are the EPS projections
for Intercos SpA?

How accurate were the past EPS estimates
for Intercos SpA?

What are the EBIT projections
for Intercos SpA?

How accurate were the past EBIT estimates
for Intercos SpA?

Compare the revenue forecasts
for Intercos SpA with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Intercos SpA and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Intercos SpA against its competitors.

Analyze the profit margins
(gross, operating, and net) of Intercos SpA compared to its peers.

Compare the P/E ratios
of Intercos SpA against its peers.

Discuss the investment returns and shareholder value creation
comparing Intercos SpA with its peers.

Analyze the financial leverage
of Intercos SpA compared to its main competitors.

Show all profitability ratios
for Intercos SpA.

Provide ROE
for Intercos SpA.

Provide ROA
for Intercos SpA.

Provide ROIC
for Intercos SpA.

Provide ROCE
for Intercos SpA.

Provide Gross Margin
for Intercos SpA.

Provide Operating Margin
for Intercos SpA.

Provide Net Margin
for Intercos SpA.

Provide FCF Margin
for Intercos SpA.

Show all solvency ratios
for Intercos SpA.

Provide D/E Ratio
for Intercos SpA.

Provide D/A Ratio
for Intercos SpA.

Provide Interest Coverage Ratio
for Intercos SpA.

Provide Altman Z-Score Ratio
for Intercos SpA.

Provide Quick Ratio
for Intercos SpA.

Provide Current Ratio
for Intercos SpA.

Provide Cash Ratio
for Intercos SpA.

What is the historical Revenue growth
over the last 5 years for Intercos SpA?

What is the historical Net Income growth
over the last 5 years for Intercos SpA?

What is the current Free Cash Flow
of Intercos SpA?

Discuss the annual earnings per share (EPS)
trend over the past five years for Intercos SpA.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Intercos SpA

Balance Sheet Decomposition
Intercos SpA

Current Assets 541.6m
Cash & Short-Term Investments 134.4m
Receivables 171.1m
Other Current Assets 236.1m
Non-Current Assets 468.1m
Long-Term Investments 2.2m
PP&E 235.9m
Intangibles 190.9m
Other Non-Current Assets 39.1m
Current Liabilities 492.3m
Accounts Payable 211.1m
Other Current Liabilities 281.2m
Non-Current Liabilities 71.2m
Long-Term Debt 45.8m
Other Non-Current Liabilities 25.4m
Efficiency

Earnings Waterfall
Intercos SpA

Revenue
999.8m EUR
Cost of Revenue
-803.7m EUR
Gross Profit
196.1m EUR
Operating Expenses
-108.9m EUR
Operating Income
87.2m EUR
Other Expenses
-42.1m EUR
Net Income
45.1m EUR

Free Cash Flow Analysis
Intercos SpA

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q1 2024, Intercos faced a challenging period due to a cyber-attack on February 18, resulting in a 5% sales decline and a 30% drop in EBITDA. However, the company saw a 19% increase in order entries, driven by 16% growth in Make-up and 34% in Skincare. Despite a 13% decline in Make-up, Skincare grew by 23%, with Asia showing a strong performance with 24% growth. Emerging brands grew by 15%, driven by the Asian market. Intercos remains optimistic, reaffirming its 2024 guidance of 6-8% revenue growth and benefiting from increased outsourcing trends and innovation initiatives【4:0†source】【4:2†source】【4:3†source】.

What is Earnings Call?
Fundamental Scores

ICOS Profitability Score
Profitability Due Diligence

Intercos SpA's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive Revenue Growth Forecast
Positive 1-Year Revenue Growth
50/100
Profitability
Score

Intercos SpA's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

ICOS Solvency Score
Solvency Due Diligence

Intercos SpA's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Negative Net Debt
High Altman Z-Score
76/100
Solvency
Score

Intercos SpA's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ICOS Price Targets Summary
Intercos SpA

Wall Street analysts forecast ICOS stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ICOS is 18.5 EUR with a low forecast of 17.17 EUR and a high forecast of 21 EUR.

Lowest
Price Target
17.17 EUR
26% Upside
Average
Price Target
18.5 EUR
35% Upside
Highest
Price Target
21 EUR
54% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for ICOS?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for ICOS is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Intercos SpA Logo
Intercos SpA

Country

Italy

Industry

Consumer products

Market Cap

1.3B EUR

Dividend Yield

1.37%

Description

Intercos SpA engages in the creation, production, and marketing of cosmetic products as well as skincare, hair, and body treatments for the main national and international brands, emerging brands, and active retailers in the beauty market. The company is headquartered in Agrate Brianza Monza E Brianza, Monza E Brianza. The company went IPO on 2021-11-02. The firm is active in the production of cosmetics. The firm also operates in the skincare market, through the Swiss company CRB. The firm's products portfolio encompasses two lines, such as make up and skin care, which include various color cosmetics, such as powders, delivery systems and pencils, lipsticks, foundations and nails care, among others. In addition, the Company offers products for face care, body care, sun care, hair care, organic and actives. The firm is also engaged in the research and development in laboratories, as well as customizes skincare product. The company operates globally.

Contact

MONZA E BRIANZA
Agrate Brianza Monza E Brianza
Via Marconi, 84
+3903965521
www.intercos.com

IPO

2021-11-02

Employees

3 561

Officers

Executive Chairman
Mr. Dario Gianandrea Ferrari
CEO & Executive Director
Mr. Renato Semerari
Group Chief Financial Officer
Mr. Pietro Oriani
General Counsel & Member of Supervisory Board
Ms. Maria D'Agata
Executive Director
Mr. Gianandrea Ferrari

See Also

Discover More
What is the Intrinsic Value of one ICOS stock?

The intrinsic value of one ICOS stock under the Base Case scenario is 17.95 EUR.

Is ICOS stock undervalued or overvalued?

Compared to the current market price of 13.68 EUR, Intercos SpA is Undervalued by 24%.

Back to Top