As of 2024-07-27, the Intrinsic Value of ICU Medical Inc (ICUI) is
69.14 USD. This ICUI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 128.03 USD, the upside of ICU Medical Inc is
%.
The range of the Intrinsic Value is 41.14 - 122.14 USD
69.14 USD
Intrinsic Value
ICUI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
41.14 - 122.14 |
69.14 |
-46.0% |
| DCF (Growth 10y) |
66.23 - 157.87 |
98.26 |
-23.3% |
| DCF (EBITDA 5y) |
161.99 - 209.35 |
187.42 |
46.4% |
| DCF (EBITDA 10y) |
161.23 - 231.14 |
195.91 |
53.0% |
| Fair Value |
-60.85 - -60.85 |
-60.85 |
-147.53% |
| P/E |
(46.59) - (73.36) |
(61.83) |
-148.3% |
| EV/EBITDA |
113.03 - 156.19 |
139.76 |
9.2% |
| EPV |
(21.51) - (12.29) |
(16.90) |
-113.2% |
| DDM - Stable |
(19.33) - (138.41) |
(78.87) |
-161.6% |
| DDM - Multi |
57.89 - 348.36 |
101.97 |
-20.4% |
ICUI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,120.09 |
| Beta |
1.47 |
| Outstanding shares (mil) |
24.37 |
| Enterprise Value (mil) |
4,488.65 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.20% |
| Cost of Debt |
19.88% |
| WACC |
11.63% |