For AI assistants & researchers — machine-readable summary of this page
What this page is: Delvantic's full research page for Medpace Holdings, Inc. (MEDP) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.
Page map (sections in order; each card carries a stable
reference-name attribute you can cite):
profile-header/price-overview— company profile, live quote, market capextended-analysis— the core: three AI lens reads with findings, scores, and the analyst memofuture-predictions— our forward price-band predictionsmarket-narrative/ai-findings/gpt-critique— narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)- Members-only sections (render as login gates for anonymous readers):
price-history,income-trend,key-metrics,financials(statement tables),insider-trading. The analysis above is public; the raw data tables require a free account.
More for machine readers: site briefing at
/llms.txt ·
any ticker resolves at delvantic.com/stock/TICKER ·
raw inputs are public-company filings and market data (via licensed data feeds);
every model, score, lens read, and prediction on this page is Delvantic's own analysis.
Medpace Holdings, Inc.
MEDP NASDAQMedpace Holdings, Inc. is a global clinical research organization that provides outsourced clinical development services for biotechnology, pharmaceutical, and medical device companies. Medpace supports the full clinical trial lifecycle, from Phase I through Phase IV, with services that include study design, project management, clinical monitoring, regulatory affairs, data management, biostatistics, medical writing, pharmacovigilance, and post-marketing support. The company also offers specialized laboratory and trial support capabilities such as central laboratory services, bioanalytical testing, imaging core laboratory services, and cardiac safety assessments. Medpace serves clients across North America, Europe, Asia, South America, Africa, and Australia, playing a central role in helping sponsors run complex clinical programs and advance medical products through development.
Price Overview
Price History (1 Year)
Revenue & Net Income Trend
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics TTM · through Jun 30, 2026
EPS (Diluted): 17.08
Total Equity: $433.86M
Shares: 28,777,667
Total Debt: $0.00
Cash: $502.69M
EBITDA: $610.42M
Total Debt: $0.00
Cash: $502.69M
Revenue: $2.78B
Revenue: $2.78B
Revenue: $2.78B
Total Equity: $433.86M
Tax Rate: 17.9%
Equity: $433.86M
Total Debt: $0.00
Cash: $502.69M
Current Liabilities: $1.44B
Long-Term Debt: $0.00
Total Debt: $0.00
Total Equity: $433.86M
Shares: 28,777,667
Shares: 28,777,667
CapEx: -$45.97M
Shares: 28,777,667
Stock Price: $591.29
Net Income: $491.50M
Industry Benchmarks
Income Statement (Annual)
Last updated: Sep 7, 2026 11:24am (30d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $1.1B | $1.5B | $1.9B | $2.1B | $2.5B |
| Cost of Revenue | — | — | — | — | — |
| Gross Profit | — | — | — | — | — |
| Operating Expenses | $943.8M | $1.2B | $1.5B | $1.7B | $2.0B |
| Operating Income | $198.6M | $278.7M | $336.8M | $446.9M | $534.9M |
| Net Income | $181.8M | $245.4M | $282.8M | $404.4M | $451.1M |
| EBITDA | $214.6M | $297.7M | $361.0M | $474.7M | $562.1M |
| EPS | $5.06 | $7.57 | $9.20 | $13.06 | $15.64 |
| EPS (Diluted) | $4.81 | $7.28 | $8.88 | $12.63 | $15.28 |
Balance Sheet (Annual)
Last updated: Sep 7, 2026 11:24am (30d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $461.3M | $28.3M | $245.4M | $669.4M | $497.0M |
| Total Current Assets | $690.9M | $334.0M | $593.8M | $1.0B | $989.6M |
| Total Assets | $1.7B | $1.4B | $1.7B | $2.1B | $2.0B |
| Current Liabilities | $557.2M | $803.5M | $925.1M | $1.1B | $1.3B |
| Long-Term Debt | — | — | — | — | — |
| Total Liabilities | $707.0M | $966.1M | $1.1B | $1.3B | $1.5B |
| Total Equity | $952.9M | $386.4M | $559.0M | $825.5M | $459.1M |
| Retained Earnings | $235.0M | -$359.8M | -$221.6M | $8.2M | -$460.0M |
Cash Flow (Annual)
Last updated: Sep 7, 2026 11:24am (30d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | $263.3M | $388.1M | $433.4M | $608.8M | $713.2M |
| Capital Expenditure | -$28.3M | -$36.9M | -$36.6M | -$36.5M | -$31.4M |
| Free Cash Flow | $235.1M | $351.2M | $396.7M | $572.3M | $681.9M |
| Acquisitions (net) | — | — | — | — | — |
| Net Debt Issued / (Repaid) | $0 | — | — | — | — |
| Dividends Paid | — | — | — | — | — |
| Stock Buybacks | -$62.1M | -$847.8M | -$144.0M | -$169.9M | -$917.4M |
| Net Change in Cash | $183.5M | -$433.0M | $217.2M | $424.0M | -$172.4M |
Growth Trends (YoY %)
Last updated: Sep 7, 2026 11:24am (30d ago)| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue Growth | +27.8% | +29.2% | +11.8% | +20.0% |
| Gross Profit Growth | — | — | — | — |
| Operating Income Growth | +40.3% | +20.9% | +32.7% | +19.7% |
| Net Income Growth | +34.9% | +15.3% | +43.0% | +11.6% |
| EBITDA Growth | +38.7% | +21.3% | +31.5% | +18.4% |
Deep Analysis
Risk : Reward — upside vs downside from this company's own quarters
Not computed yetNarrative Economics
market-narrative step).
Claude Reading
The most important number in this file is not the 34.6x P/E or the 22% revenue CAGR — it is the sequential revenue line: $708.5M in Q4 2025, $706.6M in Q1 2026, $707.3M in Q2 2026. Three consecutive quarters of flat top-line revenue. The YoY comparisons still look healthy (17.2% in Q2 2026 versus 26.5% in Q1 2026 versus 32.0% in Q4 2025), but the deceleration is steep and accelerating, and the sequential plateau suggests the growth engine is stalling even as the YoY base effect flatters the print. The momentum section's "recent_revenue_yoy: 24.7%" is an average that obscures this; the actual most recent YoY is 17.2%, and if the sequential flatness persists into H2 2026, the next YoY print could land in the low teens. Meanwhile, the pre-flight model's claim of "expanding net margins (15%→19%)" is a cherry-pick: the 15% was the Q2 2025 trough, and the correct comparison is Q4 2024's 21.8% to Q2 2026's 17.2% — a 460-basis-point compression. Margins are not expanding; they are contracting from the 2024 peak, and the 17-to-19% range in 2026 is the new normal, not a floor.
The balance sheet is genuinely clean — zero debt, $497M cash, $713M operating cash flow, $682M free cash flow, 93% FCF conversion. That is a real competitive advantage and a genuine floor under the valuation. But the canonical metrics contain a data error that should disqualify any model that ingested it: ROIC of -6.96% for a zero-debt company generating $713M in operating cash flow is arithmetically impossible and is almost certainly an FMP endpoint artifact. I am discarding it. The current ratio of 0.73 is below 1, which would be alarming in a capital-intensive business but is unremarkable for a labor-intensive CRO where accrued labor and unbilled receivables naturally exceed current assets. The P/B of 39x is meaningless for an asset-light services firm with $459M in equity; it is a byproduct of the tiny equity base, not a signal. The rule-based classifier's "mature_earner" label at 0.71 confidence is simply wrong for a company that grew revenue from $1.14B to $2.53B in four years; the pre-flight's "high-growth" tag is the correct one, and the two models contradict each other on the most basic question of what kind of company this is.
The valuation question reduces to one number: what growth rate does $591 and a $16.5B market cap imply? At 24x trailing FCF, the reverse-DCF in the thesis evaluation implies roughly 30% annual FCF growth for five years. That is the bear case's strongest point, and I agree with it. Medpace's FCF CAGR has been 18.6% over the measured window, and the revenue deceleration I flagged above makes 30% FCF growth for five consecutive years a historically rare ask — not impossible, but the kind of assumption that breaks the moment one quarter of pharma R&D budget cuts or a biotech funding winter hits. The synthesis model's composite fair value of $461 to $481 is probably too low (it likely penalizes the ROIC error and the margin trajectory too harshly), but the "fully_priced" verdict is directionally correct. The market narrative layer's "quiet-quality" archetype and "durable" durability rating are fair — this is not a speculative story, it is a rational quality bid — but a rational quality bid at 34.6x earnings for a business growing 17% and decelerating is not a bargain. The insider data is unremarkable: small option exercises, a 16,349-share 10b5-1 sale in May, routine awards. No conviction buying, no panic selling. Neutral, as the secondary signals say.
A careful contrarian would note that the GLP-1 and gene-therapy trial pipeline is genuinely structural — pharma cannot shortcut FDA requirements, and CRO switching costs are real because you do not change your trial partner mid-study. The zero-debt, high-FCF-conversion profile means Medpace can absorb a growth slowdown without financial distress, unlike leveraged CROs. If the 17% YoY growth holds rather than decelerating further, the stock is not overvalued; it is fairly priced for a quality compounder. But "fairly priced" at $591 with the sequential revenue plateau and margin compression I described is not a buy. The risk/reward is asymmetric to the downside: the multiple has to expand for the stock to go up, and the growth data says the multiple should compress. I would want to see either a re-acceleration in sequential revenue (a Q3 2026 print above $720M) or a pullback to the $450-to-$500 range before committing capital.
GPT Reading
Grok Reading
Advanced Analysis Forensic deep-dive · separate lenses
Medpace has grown revenue from $1.29B (2022) to $2.78B (2026), a roughly 22% CAGR, while expanding operating margin from 18.1% to 21.0%. Net income climbed from $209M to $492M over the same span. Free cash flow of $707M in the trailing twelve months converts at 1.44x net income, and the OCF-to-NI ratio of 1.49x confirms reported earnings are backed by real cash. Accruals sit at -10.3% of assets, meaning the company is a net cash generator rather than an accrual accumulator. The balance sheet carries $503M of net cash with no meaningful debt, and the Altman Z-score of 7.82 places it firmly in the safe zone. There is no survival question here; the business funds itself and returns capital to shareholders.
Verify before trusting this (5)
- Top-5 customer concentration from the 10-K: what percentage of revenue comes from the largest pharma sponsor, and has that share been rising or falling?
- Convertible or warrant overhang: confirm the $503M net-cash figure is not offset by unrecorded derivative liabilities or embedded conversion features.
- Revenue recognition policy for multi-year clinical trial contracts: is revenue recognized ratably over the service period or at milestones, and how does that affect the accrual picture?
- Headcount growth rate vs. revenue growth: is the 21% margin sustainable as the firm scales, or is there evidence of margin compression in the most recent quarter?
- Pipeline and backlog visibility: what percentage of 2026 revenue was contracted or in-progress at the start of the year, and what is the average contract duration?
At $591.29, Medpace sits well above the e2e composite fair value of $461.46 and the signal-adjusted figure of $481.40, implying a -19% upside (i.e., the price is 19% above fair value). The DCF at $431.43 puts the overvaluation at roughly 37%, while the anchored-PE method at $831.21 argues the stock is actually 29% cheap. The wide spread between methods reflects the core tension: a debt-free, 22%-CAGR CRO with 1.44x cash conversion and a shrinking share count deserves a premium multiple, but the DCF says the growth and margin assumptions needed to reach $591 are at the optimistic end of the range. The EPV floor of $151.78 is a liquidation anchor and not a meaningful valuation input here; I discount it heavily. The composite, which blends these, lands at $461, and that is the number I anchor on. The stock is not in catastrophic-overpricing territory, but it is clearly rich: the market is pricing in sustained 20%+ growth, continued margin expansion, and zero execution hiccups for the next five to seven years. A strong business at a full-to-rich price earns a low mispricing score.
Verify before trusting this (4)
- Next two earnings calls: management commentary on pipeline visibility, contract backlog growth, and whether the 22% CAGR is being guided to decelerate
- 10-K segment detail: revenue mix between pharma vs biotech vs gene/cell therapy to assess concentration risk and pricing power
- Share repurchase authorization status and remaining buyback capacity to confirm the 20% share-count shrinkage can continue
- Competitive pricing data from IQVIA and Fortrea earnings to test whether Medpace's premium pricing is being eroded
This lens hasn't been run for this ticker yet.
This lens hasn't been run for this ticker yet.