US · ICFI
ICF International, Inc.
- Sector
- Industrials · Consulting Services
- Headquarters
- Reston, VA 22031
- Website
- icf.com
Price · as of 2025-12-31
$73.36
Market cap 1.53B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $125.49 | +71.06% |
| Intrinsic Value(DCF) | $31.13 | -57.57% |
| Graham-Dodd Method(GD) | $4.31 | -94.13% |
| Graham Formula(GF) | $6.22 | -91.53% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $24.55 | $57.07 | $0.00 | $8.44 | $31.34 |
| 2012 | $25.07 | $53.52 | $0.00 | $10.61 | $36.86 |
| 2013 | $38.40 | $74.23 | $0.00 | $12.75 | $18.47 |
| 2014 | $39.25 | $74.26 | $0.00 | $0.67 | $37.30 |
| 2015 | $31.78 | $73.50 | $0.00 | $1.69 | $31.75 |
| 2016 | $40.91 | $78.89 | $0.00 | $6.07 | $30.74 |
| 2017 | $58.32 | $86.65 | $0.00 | $13.02 | $39.42 |
| 2018 | $72.45 | $118.46 | $0.00 | $7.08 | $54.05 |
| 2019 | $79.70 | $85.58 | $168.83 | $9.63 | $66.94 |
| 2020 | $90.24 | $86.99 | $31.74 | $0.00 | $29.30 |
| 2021 | $87.52 | $120.90 | $0.00 | $0.00 | $41.47 |
| 2022 | $104.66 | $110.01 | $0.00 | $0.00 | $75.43 |
| 2023 | $153.37 | $141.98 | $0.00 | $0.00 | $78.59 |
| 2024 | $84.11 | $123.65 | $0.00 | $6.77 | $63.52 |
| 2025 | $77.82 | $125.49 | $0.00 | $4.31 | $6.22 |
AI valuation
Our deep-learning model estimates ICF International, Inc.'s (ICFI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $125.49
- Current price
- $73.36
- AI upside
- +71.06%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$31.13
-57.57% upside
Graham-Dodd
$4.31
-94.13% upside
Graham Formula
$6.22
-91.53% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ICFI | ICF International, Inc. | $73.36 | 1.53B | +71% | -58% | -94% | -92% | 15.56 | 1.39 | 0.76 | 11.15 | — | -4.67 | 34.06% | 8.10% | 4.89% | 9.11% | 7.82% | 4.45% | 0.56 | 18.01 | 1.27 | 0.60 | 3.17 | -1495.00% | -727.00% | -1992.00% | 8.43% | 0.35 | 7.57% | 0.73% | 11.30% | 6.80% | 13.13 | 16.57 | 1.06 | 2.71 |
| ARCB | ArcBest Corporation | $102.66 | 2.31B | -36% | -58% | -52% | -89% | 40.49 | 1.88 | 0.61 | 11.20 | — | 2.64 | 2.25% | 2.25% | 1.50% | 4.61% | 3.83% | 2.46% | 0.52 | 7.30 | 0.95 | 0.79 | 2.13 | -6411.00% | -404.00% | 14905.00% | 4.69% | 0.35 | 6.69% | 0.45% | 18.30% | 3.56% | 32.98 | 26.08 | 0.74 | 3.85 |
| CRAI | CRA International, Inc. | $172.66 | 1.13B | — | +779% | -84% | -18% | 21.85 | 5.60 | 1.59 | 13.60 | — | 10.58 | 29.03% | 11.06% | 7.29% | — | — | — | 0.60 | 15.51 | 0.92 | 0.81 | 1.13 | — | — | — | 1.55% | 0.07 | — | 1.16% | 25.20% | 5.09% | 15.71 | 70.39 | 1.74 | 3.80 |
| DAC | Danaos Corporation | $117.95 | 2.16B | +19% | -37% | +144% | +146% | 4.41 | 0.57 | 2.09 | 3.07 | 161.72 | 0.57 | 79.97% | 47.85% | 47.45% | 13.70% | 13.20% | 10.46% | 0.30 | 10.71 | 3.28 | 2.68 | 0.16 | 273.00% | 280.00% | -95732.00% | 14.78% | 1.54 | 8.53% | 2.91% | 12.80% | 13.89% | 4.61 | 7.13 | 2.20 | 2.63 |
| ENR | Energizer Holdings, Inc. | $21.59 | 1.48B | +147% | -64% | — | +60% | 5.33 | 7.50 | 0.43 | 7.78 | 0.99 | -0.68 | 40.62% | 17.82% | 8.09% | 156.36% | 13.23% | 5.37% | 20.79 | 3.41 | 2.11 | 0.98 | 5.61 | 53846.00% | 228.00% | -8095.00% | 4.96% | 0.19 | 1.89% | 6.84% | 36.40% | 13.87% | 8.68 | 72.32 | 1.55 | 1.46 |
| KMT | Kennametal Inc. | $40.28 | 3.07B | -50% | -78% | -83% | -87% | 17.98 | 1.30 | 0.85 | 7.42 | — | 1.79 | 30.41% | 7.28% | 4.73% | 7.35% | 6.02% | 3.69% | 0.50 | 5.74 | 2.46 | 1.03 | 1.71 | -1241.00% | -391.00% | -2960.00% | 7.13% | 0.49 | 6.72% | 3.69% | 66.40% | 8.18% | 15.21 | 18.24 | 1.11 | 2.73 |
| LNN | Lindsay Corporation | $134.70 | 1.43B | -32% | -63% | -60% | -4% | 16.16 | 2.25 | 1.77 | 9.23 | 126.14 | 2.82 | 31.16% | 13.03% | 10.95% | 14.61% | 16.37% | 9.25% | 0.26 | 48.08 | 3.71 | 2.53 | -0.97 | 1281.00% | 1141.00% | 3539.00% | 7.55% | 0.93 | 21.45% | 1.32% | 21.30% | 7.09% | 12.29 | 11.97 | 1.60 | 5.28 |
| NSSC | Napco Security Technologi… | $46.61 | 1.66B | -8% | -51% | -89% | -88% | 32.83 | 8.45 | 7.85 | 27.43 | — | 8.62 | 55.63% | 25.47% | 23.90% | 25.74% | 53.64% | 21.91% | 0.03 | — | 6.75 | 5.37 | -1.60 | -1119.00% | -381.00% | 1745.00% | 3.61% | 2.23 | 68.76% | 0.96% | 31.40% | 3.54% | 28.78 | 25.89 | 7.33 | 32.88 |
| PBI | Pitney Bowes Inc. | $10.73 | 1.85B | +240% | -60% | — | -86% | 12.88 | -2.32 | 0.98 | 9.34 | — | -1.19 | 54.10% | 20.45% | 7.65% | -20.96% | 27.64% | 4.41% | -2.77 | 3.81 | 0.71 | 0.62 | 4.77 | -17434.00% | -661.00% | 9118.00% | 16.08% | 0.24 | 28.48% | 2.74% | 35.30% | 23.04% | 9.79 | 12.64 | 2.00 | 2.29 |
| WERN | Werner Enterprises, Inc. | $35.09 | 2.1B | -23% | -61% | -69% | — | -91.18 | 1.54 | 0.71 | 9.16 | — | 1.76 | 5.80% | 2.35% | -0.48% | -1.63% | 3.34% | -0.77% | 0.55 | 1.79 | 1.94 | 1.51 | 2.27 | -14364.00% | -184.00% | -1847.00% | -3.27% | 0.58 | -3.29% | 1.63% | -148.20% | 4.27% | 39.98 | -40.70 | 0.94 | 3.00 |
| ZIM | ZIM Integrated Shipping S… | $28.83 | 3.47B | +201% | +16% | +75% | +4,145% | 0.91 | 0.49 | 0.23 | 1.54 | — | 0.50 | 32.89% | 29.48% | 25.48% | 66.36% | 35.67% | 21.83% | 1.49 | 5.31 | 1.25 | 1.16 | 1.23 | -17948.00% | 6325.00% | 29131.00% | 179.98% | 1.44 | 52.01% | 29.46% | 26.90% | 29.46% | 2.36 | 1.66 | 0.70 | 1.94 |
About ICF International, Inc.
ICF International, Inc. provides management, marketing, technology, and policy consulting and implementation services to government and commercial clients in the United States and internationally. It researches critical policy, industry, stakeholder issues, trends, and behaviors; measures and evaluates results and their impact; and provides strategic planning and advisory services to its clients on how to navigate societal, market, business, communication, and technology challenges. The company also identifies, defines, and implements policies, plans, programs, and business tools through a range of standard and customized methodologies for its clients; conducts survey research; collects and analyzes various data to understand critical issues and options for its clients; and provides actionable business intelligence, as well as information and data management solutions that allow integrated and purpose-driven data usage. In addition, it provides solutions to optimize the customer and citizen experience; modernizes IT systems; and cyber security solutions that support the range of cyber security missions and protect IT infrastructures in the face of relentless threats, as well as designs, develops, and implements technology systems and business tools that are principal to its clients' mission or business performance. Further, the company informs and engages its clients' constituents, customers, and employees through public relations, branding and marketing, multichannel and strategic communications, and reputation issues management. It serves energy, environment, and infrastructure; health, education, and social programs; safety and security; and consumer and financial markets. The company was formerly known as ICF Consulting Group Holdings, LLC and changed its name to ICF International, Inc. in 2006. ICF International, Inc. was founded in 1969 and is headquartered in Fairfax, Virginia.
- CEO
- John Wasson
- Employees
- 9K
- Beta
- 0.43
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($31.13 ÷ $73.36) − 1 = -57.57% (DCF, example).