The Discounted Cash Flow (DCF) valuation of ICU Medical Inc (ICUI) is 107.55 USD. With the latest stock price at 182.15 USD, the upside of ICU Medical Inc based on DCF is -41.0%.
| Range | Selected | |
| WACC / Discount Rate | 9.5% - 11.1% | 10.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 73.71 - 169.28 | 107.55 |
| Upside | -59.5% - -7.1% | -41.0% |