Valuation ICAD

Stocks

Market Closed - Nasdaq Other stock markets 16:00:00 2025-07-16 EDT			5-day change	1st Jan Change
3.870 ^USD	+3.75%		-.--%	-

25-07-20	ICAD, Inc.(NasdaqCM:ICAD) dropped from S&P TMI Index	CI
25-07-17	ICAD, Inc.(NasdaqCM:ICAD) dropped from Russell Microcap Value Benchmark Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	150.4	303.5	180.8	46.57	46.64	48.23
Change	-	101.77%	-40.43%	-74.24%	0.17%	3.4%
Enterprise Value (EV) ¹	157.6	285.1	147.7	28.64	25.44	31.38
Change	-	80.89%	-48.2%	-80.6%	-11.19%	23.39%
P/E	-10.5x	-16.5x	-15.9x	-3.38x	-9.35x	-8.59x
PBR	29.7x	10.2x	3.89x	1.32x	1.4x	1.68x
PEG	-	-2.04x	0.4x	-0.2x	0.1x	-0.7x
Capitalization / Revenue	4.8x	10.2x	5.37x	1.67x	2.69x	2.46x
EV / Revenue	5.03x	9.6x	4.39x	1.02x	1.47x	1.6x
EV / EBITDA	-27.5x	-32.4x	-14.5x	-2.14x	-3.49x	-5.75x
EV / EBIT	-24.6x	-30.4x	-13.8x	-2.06x	-3.31x	-5.16x
EV / FCF	-30.3x	-131x	-21.4x	-3.13x	-12.1x	-9.62x
FCF Yield	-3.3%	-0.76%	-4.66%	-31.9%	-8.29%	-10.4%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.74	-0.8	-0.4538	-0.5419	-0.1892	-0.2131
Distribution rate	-	-	-	-	-	-
Net sales ¹	31.34	29.7	33.64	27.94	17.32	19.61
EBITDA ¹	-5.723	-8.811	-10.18	-13.41	-7.28	-5.46
EBIT ¹	-6.397	-9.388	-10.73	-13.93	-7.689	-6.084
Net income ¹	-13.55	-17.61	-11.24	-13.66	-4.847	-5.616
Net Debt ¹	7.177	-18.42	-33.13	-17.93	-21.21	-16.84
Reference price ²	7.770	13.200	7.200	1.830	1.770	1.830
Nbr of stocks (in thousands)	19,359	22,993	25,109	25,446	26,353	26,354
Announcement Date	3/11/20	3/15/21	3/29/22	3/31/23	3/29/24	3/31/25

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ICAD	-	-	-	-	106M
THERMO FISHER SCIENTIFIC, INC.	25.7x	4.64x	17.88x	0.36%	191B
INTUITIVE SURGICAL, INC.	44.19x	11.57x	25.88x	-.--%	143B
DANAHER CORPORATION	30.86x	-	-	0.74%	137B
BOSTON SCIENTIFIC CORPORATION	15.82x	3.3x	10.63x	-.--%	64B
EDWARDS LIFESCIENCES CORPORATION	32.8x	7.33x	23.32x	-.--%	52.97B
SIEMENS HEALTHINEERS AG	18.17x	2.1x	10.76x	2.9%	43.82B
AGILENT TECHNOLOGIES, INC.	25.91x	5.17x	17.86x	0.77%	37.67B
WATERS CORPORATION	45.83x	6.41x	19.77x	-.--%	37.13B
GE HEALTHCARE TECHNOLOGIES INC.	14.58x	1.62x	9.08x	0.24%	29.5B
Average	28.21x	5.27x	16.90x	0.56%	73.56B
Weighted average by Cap.	30.03x	6.19x	18.65x	0.45%