Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 ·
Decision snapshot: ICFI stock price vs VAL: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at VAL's multiple
Needs VAL P/E.
Implied fair value · at ICFI's multiple
Needs ICFI P/E.
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple discount
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: ICFI FY 2025 (ended Dec 31, 2025) · VAL FY 2025 (ended Dec 31, 2025).
Trendline
Six fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 80% equity / 20% debt · EV / Revenue 1.05x · EV / EBITDA 12.55x
Capital structure 85% equity / 15% debt · EV / Revenue 2.75x · EV / EBITDA 8.21x
VAL carries the larger enterprise value at $6.51B against $1.97B; ICFI trades on the lower EV / Revenue multiple (1.05x vs 2.75x); VAL on the lower EV / EBITDA (8.21x vs 12.55x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
ICF International, Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Valaris Limited · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.39x
0.34x
Net debt / EBITDA
Leverage against operating earnings
2.52x
0.61x
Cash and equivalents
Liquid reserves on the balance sheet
$5.30M
$599.40M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
$401.36M
$1.09B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.
