Switch theme
Sign up to access all valuation multiples
Intercos SpA is engaged in the manufacturing of cosmetics. Its offerings include color cosmetics, pencils, nail polish, skincare, and personal care products. The turnover is divided across the following product families: make up products, hair and body care products, skincare products.
1972
n/a
LTM Revenue $1.2B
LTM EBITDA $165M
$1.6B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Intercos has a last 12-month revenue (LTM) of $1.2B and a last 12-month EBITDA of $165M.
In the most recent fiscal year, Intercos achieved revenue of $1.1B and an EBITDA of $142M.
Intercos expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Intercos valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $1.2B | XXX | $1.1B | XXX | XXX | XXX |
| Gross Profit | $246M | XXX | $224M | XXX | XXX | XXX |
| Gross Margin | 20% | XXX | 20% | XXX | XXX | XXX |
| EBITDA | $165M | XXX | $142M | XXX | XXX | XXX |
| EBITDA Margin | 14% | XXX | 13% | XXX | XXX | XXX |
| EBIT | $107M | XXX | $103M | XXX | XXX | XXX |
| EBIT Margin | 9% | XXX | 9% | XXX | XXX | XXX |
| Net Profit | $63.5M | XXX | $58.8M | XXX | XXX | XXX |
| Net Margin | 5% | XXX | 5% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $60.9M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Intercos's stock price is EUR 14 (or $16).
Intercos has current market cap of EUR 1.4B (or $1.5B), and EV of EUR 1.5B (or $1.6B).
See Intercos trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.6B | $1.5B | XXX | XXX | XXX | XXX | $0.69 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, Intercos has market cap of $1.5B and EV of $1.6B.
Intercos's trades at 1.5x EV/Revenue multiple, and 11.6x EV/EBITDA.
Equity research analysts estimate Intercos's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Intercos has a P/E ratio of 24.3x.
See valuation multiples for Intercos and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $1.5B | XXX | $1.5B | XXX | XXX | XXX |
| EV (current) | $1.6B | XXX | $1.6B | XXX | XXX | XXX |
| EV/Revenue | 1.3x | XXX | 1.5x | XXX | XXX | XXX |
| EV/EBITDA | 10.0x | XXX | 11.6x | XXX | XXX | XXX |
| EV/EBIT | 15.3x | XXX | 15.9x | XXX | XXX | XXX |
| EV/Gross Profit | 6.7x | XXX | n/a | XXX | XXX | XXX |
| P/E | 24.3x | XXX | 26.3x | XXX | XXX | XXX |
| EV/FCF | 48.8x | XXX | 30.4x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialIntercos's last 12 month revenue growth is 6%
Intercos's revenue per employee in the last FY averaged n/a, while opex per employee averaged n/a for the same period.
Intercos's rule of 40 is 19% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Intercos's rule of X is 28% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Intercos and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 6% | XXX | 10% | XXX | XXX | XXX |
| EBITDA Margin | 14% | XXX | 13% | XXX | XXX | XXX |
| EBITDA Growth | 9% | XXX | 16% | XXX | XXX | XXX |
| Rule of 40 | 19% | XXX | 18% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 28% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | n/a | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | 0% | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | 4% | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 11% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Acme United | XXX | XXX | XXX | XXX | XXX | XXX |
| EZZ Life Science | XXX | XXX | XXX | XXX | XXX | XXX |
| Live Verdure | XXX | XXX | XXX | XXX | XXX | XXX |
| Lavipharm | XXX | XXX | XXX | XXX | XXX | XXX |
| Sarantis Group | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Intercos acquired XXX companies to date.
Last acquisition by Intercos was XXXXXXXX, XXXXX XXXXX XXXXXX . Intercos acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was Intercos founded? | Intercos was founded in 1972. |
| Where is Intercos headquartered? | Intercos is headquartered in Italy. |
| Who is the CEO of Intercos? | Intercos's CEO is Mr. Renato Semerari. |
| Is Intercos publicy listed? | Yes, Intercos is a public company listed on MIL. |
| What is the stock symbol of Intercos? | Intercos trades under ICOS ticker. |
| When did Intercos go public? | Intercos went public in 2021. |
| Who are competitors of Intercos? | Similar companies to Intercos include e.g. Acme United, EZZ Life Science, Live Verdure, Lavipharm. |
| What is the current market cap of Intercos? | Intercos's current market cap is $1.5B |
| What is the current revenue of Intercos? | Intercos's last 12 months revenue is $1.2B. |
| What is the current revenue growth of Intercos? | Intercos revenue growth (NTM/LTM) is 6%. |
| What is the current EV/Revenue multiple of Intercos? | Current revenue multiple of Intercos is 1.3x. |
| Is Intercos profitable? | Yes, Intercos is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Intercos? | Intercos's last 12 months EBITDA is $165M. |
| What is Intercos's EBITDA margin? | Intercos's last 12 months EBITDA margin is 14%. |
| What is the current EV/EBITDA multiple of Intercos? | Current EBITDA multiple of Intercos is 10.0x. |
| What is the current FCF of Intercos? | Intercos's last 12 months FCF is $33.7M. |
| What is Intercos's FCF margin? | Intercos's last 12 months FCF margin is 3%. |
| What is the current EV/FCF multiple of Intercos? | Current FCF multiple of Intercos is 48.8x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
