Intercos SpA
MIL:ICOS

Watchlist Manager
Intercos SpA Logo
Intercos SpA
MIL:ICOS
Watchlist
Price: 10.86 EUR -1.27% Market Closed
Market Cap: 1B EUR
Section:
 

Relative Value

The Relative Value of one ICOS stock under the Base Case scenario is hidden EUR. Compared to the current market price of 10.86 EUR, Intercos SpA 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.

ICOS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

1
P/S
P/S
Price to Sales
1
vs History
94
vs Industry
39
Median 3Y
1.4
Median 5Y
1.4
Industry
1.1
Forward
1
More Details
22.1
P/E
P/E
Price to Earnings
22.1
vs History
94
vs Industry
19
Median 3Y
27.6
Median 5Y
28.4
Industry
18
Forward
16.3
More Details
11.7
P/OCF
P/OCF
Price to OCF
11.7
vs History
94
vs Industry
31
Median 3Y
13.8
Median 5Y
14.2
Industry
11.6
More Details
61.2
P/FCFE
P/FCFE
Price to FCFE
61.2
vs History
23
vs Industry
3
Median 3Y
-13.6
Median 5Y
-17.8
Industry
15.3
More Details
2.2
P/B
P/B
Price to Book Value
2.2
vs History
96
vs Industry
21
Median 3Y
3
Median 5Y
3.1
Industry
1.6
More Details
1.1
EV/S
EV/S
Enterprise Value to Sales
1.1
vs History
94
vs Industry
43
Median 3Y
1.4
Median 5Y
1.4
Industry
1.2
Forward
1.1
More Details
5.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.4
vs History
94
vs Industry
27
Median 3Y
6.9
Median 5Y
7
Industry
3.9
More Details
7.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.6
vs History
94
vs Industry
39
Median 3Y
9.9
Median 5Y
10.2
Industry
10.4
Forward
7.4
More Details
11.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
11.5
vs History
94
vs Industry
31
Median 3Y
14.8
Median 5Y
15.5
Industry
13.3
Forward
11.4
More Details
13
EV/OCF
EV/OCF
Enterprise Value to OCF
13
vs History
78
vs Industry
33
Median 3Y
14.3
Median 5Y
14.7
Industry
12.3
More Details
74.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
74.3
vs History
23
vs Industry
17
Median 3Y
39.2
Median 5Y
41.4
Industry
15.3
More Details
1.7
EV/IC
EV/IC
Enterprise Value to IC
1.7
vs History
94
vs Industry
29
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
1B EUR 1 22.1 7.6 11.5
FR
L'Oreal SA
PAR:OR
198.6B EUR 4.5 32.5 18.8 22.9
UK
Unilever PLC
LSE:ULVR
118.5B GBP 2.3 24.5 164.9 192.3
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.4T INR 8.4 49.7 36.1 39.9
UK
HALEON PLC
LSE:HLN
32.2B GBP 2.9 22.4 13.6 15.4
US
Estee Lauder Companies Inc
NYSE:EL
39.1B USD 2.7 -42.3 21.2 35
DE
Beiersdorf AG
XETRA:BEI
20.7B EUR 2.1 23.5 11.5 14.8
JP
Kao Corp
TSE:4452
2.9T JPY 1.7 23.7 11.3 17.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 7.9 64.4 40 43.9
MY
Bioalpha Holdings Bhd
KLSE:BIOHLDG
28.1m MYR 1.1 -0.7 -0.5 -0.3
IN
Dabur India Ltd
NSE:DABUR
889.3B INR 7 49.2 36.9 45.7
P/E Multiple
Earnings Growth PEG
IT
Intercos SpA
MIL:ICOS
Average P/E: 34.7
22.1
21%
1.1
FR
L'Oreal SA
PAR:OR
32.5
8%
4.1
UK
Unilever PLC
LSE:ULVR
24.5
13%
1.9
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
49.7
8%
6.2
UK
HALEON PLC
LSE:HLN
22.4
12%
1.9
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -42.3 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
23.5
8%
2.9
JP
Kao Corp
TSE:4452
23.7
12%
2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
64.4
19%
3.4
MY
B
Bioalpha Holdings Bhd
KLSE:BIOHLDG
Negative Multiple: -0.7 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
49.2
12%
4.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IT
Intercos SpA
MIL:ICOS
Average EV/EBITDA: 36.2
7.6
9%
0.8
FR
L'Oreal SA
PAR:OR
18.8
5%
3.8
UK
Unilever PLC
LSE:ULVR
164.9
2%
82.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.1
8%
4.5
UK
HALEON PLC
LSE:HLN
13.6
4%
3.4
US
Estee Lauder Companies Inc
NYSE:EL
21.2
15%
1.4
DE
Beiersdorf AG
XETRA:BEI
11.5
-1%
N/A
JP
Kao Corp
TSE:4452
11.3
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
40
13%
3.1
MY
B
Bioalpha Holdings Bhd
KLSE:BIOHLDG
Negative Multiple: -0.5 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
36.9
11%
3.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IT
Intercos SpA
MIL:ICOS
Average EV/EBIT: 43.9
11.5
10%
1.1
FR
L'Oreal SA
PAR:OR
22.9
6%
3.8
UK
Unilever PLC
LSE:ULVR
192.3
2%
96.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.9
9%
4.4
UK
HALEON PLC
LSE:HLN
15.4
4%
3.9
US
Estee Lauder Companies Inc
NYSE:EL
35
25%
1.4
DE
Beiersdorf AG
XETRA:BEI
14.8
-1%
N/A
JP
Kao Corp
TSE:4452
17.3
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
43.9
13%
3.4
MY
B
Bioalpha Holdings Bhd
KLSE:BIOHLDG
Negative Multiple: -0.3 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
45.7
11%
4.2

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 302,300+ value investors using Alpha Spread
Create 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.