ICUI
ICU Medical Inc
Price:  
118.51 
USD
Volume:  
389,462.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ICUI DCF Valuation - Growth Exit 5Y

-44.3%
Upside

The Discounted Cash Flow (DCF) valuation of ICU Medical Inc (ICUI) is 65.97 USD. With the latest stock price at 118.51 USD, the upside of ICU Medical Inc based on DCF is -44.3%.

Range Selected
WACC / Discount Rate 10.7% - 12.9% 11.8%
Long-term Growth Rate 3.0% - 5.0% 4.0%
Fair Price 41.90 - 107.62 65.97
Upside -64.6% - -9.2% -44.3%
118.51 USD
Stock Price
65.97 USD
Fair Price