Financhill
Sell
26

MEDP Quote, Financials, Valuation and Earnings

Last price:
$446.33
Seasonality move :
-5.82%
Day range:
$441.65 - $493.70
52-week range:
$250.05 - $628.92
Dividend yield:
0%
P/E ratio:
29.16x
P/S ratio:
5.21x
P/B ratio:
27.57x
Volume:
1M
Avg. volume:
290.3K
1-year change:
25.82%
Market cap:
$12.7B
Revenue:
$2.5B
EPS (TTM):
$15.30
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.1B $1.5B $1.9B $2.1B $2.5B
Revenue Growth (YoY) 23.38% 27.8% 29.17% 11.84% 19.97%
 
Cost of Revenues $835.3M $1B $1.4B $1.5B $1.8B
Gross Profit $307M $410.1M $498.2M $627.1M $732.5M
Gross Profit Margin 26.88% 28.09% 26.42% 29.73% 28.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $108.4M $131.4M $161.4M $180.2M --
Other Inc / (Exp) $3.3M $7.1M -$655K $4.1M --
Operating Expenses $108.4M $131.4M $161.4M $180.2M $197.6M
Operating Income $198.6M $278.7M $336.8M $446.9M $534.9M
 
Net Interest Expenses $105K $2.9M $488K -- --
EBT. Incl. Unusual Items $201.9M $282.9M $335.7M $475.9M $542.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20M $37.5M $52.9M $71.5M $91.3M
Net Income to Company $181.8M $245.4M $282.8M $404.4M $451.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $181.4M $245.2M $282.6M $404.3M $451.1M
 
Basic EPS (Cont. Ops) $5.06 $7.57 $9.20 $13.06 $15.64
Diluted EPS (Cont. Ops) $4.81 $7.28 $8.88 $12.63 $15.28
Weighted Average Basic Share $35.9M $32.4M $30.7M $31M $28.8M
Weighted Average Diluted Share $37.7M $33.7M $31.8M $32M $29.5M
 
EBITDA $236M $319.1M $363.2M $476.1M $563.1M
EBIT $198.6M $278.7M $336.8M $446.9M $534.9M
 
Revenue (Reported) $1.1B $1.5B $1.9B $2.1B $2.5B
Operating Income (Reported) $198.6M $278.7M $336.8M $446.9M $534.9M
Operating Income (Adjusted) $198.6M $278.7M $336.8M $446.9M $534.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $308.6M $394.1M $498.4M $536.6M $708.5M
Revenue Growth (YoY) 18.82% 27.73% 26.47% 7.66% 32.03%
 
Cost of Revenues $226M $284.3M $368.6M $365.8M $510.3M
Gross Profit $82.5M $109.8M $129.8M $170.8M $198.2M
Gross Profit Margin 26.74% 27.87% 26.05% 31.83% 27.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.7M $33.4M $42.5M $45.4M --
Other Inc / (Exp) $1.1M -$2M $1.5M $621K --
Operating Expenses $27.7M $33.4M $42.5M $45.4M $44.9M
Operating Income $54.9M $76.4M $87.3M $125.4M $153.3M
 
Net Interest Expenses $23K $827K -- -- --
EBT. Incl. Unusual Items $55.9M $73.6M $90.7M $133.9M $156.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.9M $5M $12.4M $16.9M $21.7M
Net Income to Company $50M $68.7M $78.3M $117M $135.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $50M $68.6M $78.2M $117M $135.1M
 
Basic EPS (Cont. Ops) $1.39 $2.20 $2.55 $3.78 $4.78
Diluted EPS (Cont. Ops) $1.32 $2.12 $2.46 $3.67 $4.67
Weighted Average Basic Share $36M $31.2M $30.7M $30.9M $28.3M
Weighted Average Diluted Share $37.7M $32.4M $31.8M $31.9M $29M
 
EBITDA $64.7M $86.9M $94.3M $132.9M $160.4M
EBIT $54.9M $76.4M $87.3M $125.4M $153.3M
 
Revenue (Reported) $308.6M $394.1M $498.4M $536.6M $708.5M
Operating Income (Reported) $54.9M $76.4M $87.3M $125.4M $153.3M
Operating Income (Adjusted) $54.9M $76.4M $87.3M $125.4M $153.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.1B $1.5B $1.9B $2.1B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $835.3M $1B $1.4B $1.5B $1.8B
Gross Profit $307M $410.1M $498.2M $627.1M $732.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $108.4M $131.4M $161.4M $180.2M $152.6M
Other Inc / (Exp) $3.3M $7.1M -$655K $4.1M --
Operating Expenses $108.4M $131.4M $161.4M $180.2M $197.6M
Operating Income $198.6M $278.7M $336.8M $446.9M $534.9M
 
Net Interest Expenses $105K $3M $2.3M -- --
EBT. Incl. Unusual Items $201.9M $282.9M $335.7M $475.9M $542.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20M $37.5M $52.9M $71.5M $91.3M
Net Income to Company $181.8M $245.4M $282.8M $404.4M $451.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $181.4M $245.2M $282.6M $404.3M $451.1M
 
Basic EPS (Cont. Ops) $5.06 $7.60 $9.20 $13.06 $15.65
Diluted EPS (Cont. Ops) $4.81 $7.31 $8.88 $12.63 $15.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $236M $319.1M $372.8M $476.1M $563.1M
EBIT $198.6M $278.7M $336.8M $446.9M $534.9M
 
Revenue (Reported) $1.1B $1.5B $1.9B $2.1B $2.5B
Operating Income (Reported) $198.6M $278.7M $336.8M $446.9M $534.9M
Operating Income (Adjusted) $198.6M $278.7M $336.8M $446.9M $534.9M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $1.5B $1.9B $2.1B $2.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.4B $1.5B $1.8B --
Gross Profit $410.1M $498.2M $627.1M $732.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $131.4M $161.4M $180.2M $152.6M --
Other Inc / (Exp) $7.1M -$655K $4.1M -$4.7M --
Operating Expenses $131.4M $161.4M $180.2M $197.6M --
Operating Income $278.7M $336.8M $446.9M $534.9M --
 
Net Interest Expenses $3M $2.3M -- -- --
EBT. Incl. Unusual Items $282.9M $335.7M $475.9M $542.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $37.5M $52.9M $71.5M $91.3M --
Net Income to Company $245.4M $282.8M $404.4M $451.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $245.2M $282.6M $404.3M $451.1M --
 
Basic EPS (Cont. Ops) $7.60 $9.20 $13.06 $15.65 --
Diluted EPS (Cont. Ops) $7.31 $8.88 $12.63 $15.30 --
Weighted Average Basic Share $129.6M $122.9M $123.8M $115.4M --
Weighted Average Diluted Share $134.7M $127.3M $128M $118.1M --
 
EBITDA $319.1M $372.8M $476.1M $563.1M --
EBIT $278.7M $336.8M $446.9M $534.9M --
 
Revenue (Reported) $1.5B $1.9B $2.1B $2.5B --
Operating Income (Reported) $278.7M $336.8M $446.9M $534.9M --
Operating Income (Adjusted) $278.7M $336.8M $446.9M $534.9M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $461.3M $28.3M $245.4M $669.4M $497M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $186.4M $253.4M $298.4M $296.4M $402.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $43.2M $52.3M $50M $63.4M --
Total Current Assets $690.9M $334M $593.8M $1B $989.6M
 
Property Plant And Equipment $222.7M $248.9M $265.4M $252.3M $248.9M
Long-Term Investments -- -- -- -- --
Goodwill $662.4M $662.4M $662.4M $662.4M --
Other Intangibles $41.4M $38M $35.8M $34.4M --
Other Long-Term Assets $17.4M $21.1M $25M $22.3M --
Total Assets $1.7B $1.4B $1.7B $2.1B $2B
 
Accounts Payable $25.7M $33.1M $31.9M $32.5M $28.1M
Accrued Expenses $101.4M $138.9M $217.1M $222.9M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $27.6M $47.5M $40.4M $53.6M --
Total Current Liabilities $557.2M $803.5M $925.1M $1.1B $1.3B
 
Long-Term Debt $131M $138.9M $142.1M $126.2M $113.6M
Capital Leases -- -- -- -- --
Total Liabilities $707M $966.1M $1.1B $1.3B $1.5B
 
Common Stock $360K $309K $308K $306K $284K
Other Common Equity Adj -$4.8M -$12.4M -$10.1M -$14.7M --
Common Equity $952.9M $386.4M $559M $825.5M $459.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $952.9M $386.4M $559M $825.5M $459.1M
 
Total Liabilities and Equity $1.7B $1.4B $1.7B $2.1B $2B
Cash and Short Terms $461.3M $28.3M $245.4M $669.4M $497M
Total Debt $131M $138.9M $142.1M $126.2M $113.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $461.3M $28.3M $245.4M $669.4M $497M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $186.4M $253.4M $298.4M $296.4M $402.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $43.2M $52.3M $50M $63.4M --
Total Current Assets $690.9M $334M $593.8M $1B $989.6M
 
Property Plant And Equipment $222.7M $248.9M $265.4M $252.3M $248.9M
Long-Term Investments -- -- -- -- --
Goodwill $662.4M $662.4M $662.4M $662.4M --
Other Intangibles $41.4M $38M $35.8M $34.4M --
Other Long-Term Assets $17.4M $21.1M $25M $22.3M --
Total Assets $1.7B $1.4B $1.7B $2.1B $2B
 
Accounts Payable $25.7M $33.1M $31.9M $32.5M $28.1M
Accrued Expenses $101.4M $138.9M $217.1M $222.9M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $27.6M $47.5M $40.4M $53.6M --
Total Current Liabilities $557.2M $803.5M $925.1M $1.1B $1.3B
 
Long-Term Debt $131M $138.9M $142.1M $126.2M $113.6M
Capital Leases -- -- -- -- --
Total Liabilities $707M $966.1M $1.1B $1.3B $1.5B
 
Common Stock $360K $309K $308K $306K $284K
Other Common Equity Adj -$4.8M -$12.4M -$10.1M -$14.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $952.9M $386.4M $559M $825.5M $459.1M
 
Total Liabilities and Equity $1.7B $1.4B $1.7B $2.1B $2B
Cash and Short Terms $461.3M $28.3M $245.4M $669.4M $497M
Total Debt $131M $138.9M $142.1M $126.2M $113.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $181.8M $245.4M $282.8M $404.4M $451.1M
Depreciation & Amoritzation $37.4M $40.4M $26.3M $29.3M $28.1M
Stock-Based Compensation $14.5M $21.4M $20.5M $25.5M $34.8M
Change in Accounts Receivable -$25M -$66.9M -$48.3M $2.2M -$106.2M
Change in Inventories -- -- -- -- --
Cash From Operations $263.3M $388.1M $433.4M $608.8M $713.2M
 
Capital Expenditures $28.3M $36.9M $36.6M $36.5M $31.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$31.4M -$38.7M -$34.6M -$28.3M -$31.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $324.2M $105M -- --
Long-Term Debt Repaid -- -$274.2M -$155M -- --
Repurchase of Common Stock $62.1M $847.8M $144M $169.9M $917.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -$44.5M -$775.8M -$182.6M -$154M -$860.4M
 
Beginning Cash (CF) $461.3M $28.3M $245.4M $669.4M $497M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $183.5M -$433M $217.2M $424M -$172.4M
Ending Cash (CF) $640.9M -$411.3M $463.7M $1.1B $330.6M
 
Levered Free Cash Flow $235.1M $351.2M $396.7M $572.3M $681.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $50M $68.7M $78.3M $117M $135.1M
Depreciation & Amoritzation $9.9M $10.5M $7M $7.5M $7.1M
Stock-Based Compensation $4M $5.6M $5.2M $5.9M $5.6M
Change in Accounts Receivable $64K -$4.5M -$9M $15.3M -$29.1M
Change in Inventories -- -- -- -- --
Cash From Operations $70.9M $136.7M $156.4M $190.7M $192.7M
 
Capital Expenditures $9.1M $9.2M $10M $7.6M $4.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.1M -$9.2M -$8M -$7.6M -$4.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $25M -- -- --
Long-Term Debt Repaid -- -$114.7M -- -- --
Repurchase of Common Stock -- $47.2M -- $169.9M --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.4M -$131.1M $1.5M -$168.6M $22.7M
 
Beginning Cash (CF) $461.3M $28.3M $245.4M $669.4M $497M
Foreign Exchange Rate Adjustment -$1.3M $915K $321K -$2M $790K
Additions / Reductions $62.9M -$2.7M $150.2M $12.5M $211.7M
Ending Cash (CF) $522.9M $26.4M $396M $680M $709.5M
 
Levered Free Cash Flow $61.8M $127.4M $146.4M $183M $188.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $181.8M $245.4M $282.8M $404.4M $451.1M
Depreciation & Amoritzation $37.4M $40.4M $26.3M $29.3M $28.1M
Stock-Based Compensation $14.5M $21.4M $20.5M $25.5M $34.8M
Change in Accounts Receivable -$25M -$66.9M -$48.3M $2.2M -$106.2M
Change in Inventories -- -- -- -- --
Cash From Operations $263.3M $388.1M $433.4M $608.8M $713.2M
 
Capital Expenditures $28.3M $36.9M $36.6M $36.5M $31.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$31.4M -$38.7M -$34.6M -$28.3M -$31.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $324.2M $105M -- --
Long-Term Debt Repaid -- -$274.2M -$155M -- --
Repurchase of Common Stock $62.1M $847.8M $144M $169.9M $917.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -$44.5M -$775.8M -$182.6M -$154M -$860.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $183.5M -$433M $217.2M $424M -$172.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $235.1M $351.2M $396.7M $572.3M $681.9M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $245.4M $282.8M $404.4M $451.1M --
Depreciation & Amoritzation $40.4M $26.3M $29.3M $28.1M --
Stock-Based Compensation $21.4M $20.5M $25.5M $34.8M --
Change in Accounts Receivable -$66.9M -$48.3M $2.2M -$106.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $388.1M $433.4M $608.8M $713.2M --
 
Capital Expenditures $36.9M $36.6M $36.5M $31.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$38.7M -$34.6M -$28.3M -$31.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $324.2M $105M -- -- --
Long-Term Debt Repaid -$274.2M -$155M -- -- --
Repurchase of Common Stock $847.8M $144M $169.9M $917.4M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$775.8M -$182.6M -$154M -$860.4M --
 
Beginning Cash (CF) $184.7M $426.7M $2.2B $1.3B --
Foreign Exchange Rate Adjustment -$6.6M $1.1M -$2.5M $5.9M --
Additions / Reductions -$433M $217.2M $424M -$172.4M --
Ending Cash (CF) -$254.9M $645M $2.7B $1.1B --
 
Levered Free Cash Flow $351.2M $396.7M $572.3M $681.9M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
48
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 29x

Alerts

Buy
73
NKTR alert for Feb 11

Nektar Therapeutics [NKTR] is up 12.71% over the past day.

Buy
53
ICHR alert for Feb 11

Ichor Holdings Ltd. [ICHR] is up 1.26% over the past day.

Sell
26
MEDP alert for Feb 11

Medpace Holdings, Inc. [MEDP] is down 3.67% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock