IQV · IQVIA Holdings Inc.

$173.262026-05-17

Sector: Healthcare; Industry: Medical - Diagnostics & Research; Sub-Industry: Life Sciences Tools & Services

Intrinsic Value Range Comparison · Mulya.ai

Bull

$341

+96.8% vs market

Base · active

$162

-6.3% vs market

Bear

$143

-17.6% vs market

Mulya.ai vs Analyst IV Comparison?

Bear $143

Base $162

Market $173

Median $238

Bull $341

Market Price $173

Mulya.ai Base $162

Analysts Median $238

Mulya.ai IV range ($143 · $341)

Analysts Range ($210 · $258)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2021.Q4	$13.9B	—	10.0%	14.4%	$1.2B	−$157MM	$1.0B	9.7%	—	7.1%	$16.7B	$5.62	—
2022.Q4	$14.4B	3.9%	12.5%	19.2%	$1.5B	−$963MM	$490MM	10.0%	—	8.6%	$17.2B	$6.35	—
2023.Q4	$15.0B	4.0%	13.2%	6.9%	$1.8B	−$793MM	$1.0B	10.1%	—	10.4%	$18.3B	$7.90	—
2024.Q4	$15.4B	2.8%	14.3%	18.0%	$1.8B	−$40MM	$1.8B	10.3%	—	9.9%	$18.2B	$7.99	—
2025.Q4	$16.3B	5.9%	14.0%	15.6%	$1.9B	−$427MM	$1.5B	10.5%	—	10.0%	$20.3B	$7.91	13.0
italics below = DCF projection · 10yr Rev CAGR: 5.4%
2026.Q4	$17.2B	+5.7%	14.1%	16.1%	$2.0B	−$314MM	$1.7B	10.3%	$1.6B	10.0%	$20.6B	$11.90	14.6
2027.Q4	$18.2B	+5.8%	14.8%	16.5%	$2.2B	−$364MM	$1.9B	10.2%	$1.6B	10.8%	$21.0B	$13.08	13.2
2028.Q4	$19.3B	+6.0%	15.6%	16.9%	$2.5B	−$433MM	$2.1B	10.0%	$1.6B	11.8%	$21.4B	$14.60	11.9
2029.Q4	$20.6B	+6.4%	16.3%	17.4%	$2.8B	−$543MM	$2.2B	9.8%	$1.5B	12.8%	$22.0B	$16.14	10.7
2030.Q4	$21.8B	+5.8%	16.3%	17.8%	$2.9B	−$583MM	$2.3B	9.6%	$1.5B	13.1%	$22.5B	$16.99	10.2

Term. Yr+	$28.6B	4.1%	19.6%	20.0%	$4.5B	−$1.4B	$3.1B	8.6%	$27.4B	13.1%	—	—	—

Active scenario IV: $162 (-6.3% vs market)