The Discounted Cash Flow (DCF) valuation of ICU Medical Inc (ICUI) is (37.52) USD. With the latest stock price at 136.18 USD, the upside of ICU Medical Inc based on DCF is -127.6%.
Based on the latest price of 136.18 USD and our DCF valuation, ICU Medical Inc (ICUI) is a sell. selling ICUI stocks now will result in a potential gain of 127.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 113.0% | 60.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (44.67) - 229.00 | (37.52) |
| Upside | -132.8% - 68.2% | -127.6% |