What is the intrinsic value of ICUI?
As of 2026-03-22, the Intrinsic Value of ICU Medical Inc (ICUI) is
0.15 USD. This ICUI valuation is based on the model Peter Lynch Fair Value.
With the current market price of 125.36 USD, the upside of ICU Medical Inc is
-99.88%.
Is ICUI undervalued or overvalued?
Based on its market price of 125.36 USD and our intrinsic valuation, ICU Medical Inc (ICUI) is overvalued by 99.88%.
ICUI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(31.60) - 396.56 |
(24.73) |
-119.7% |
| DCF (Growth 10y) |
(31.47) - 487.81 |
(23.90) |
-119.1% |
| DCF (EBITDA 5y) |
(28.01) - 201.75 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(31.40) - 267.68 |
(1,234.50) |
-123450.0% |
| Fair Value |
0.15 - 0.15 |
0.15 |
-99.88% |
| P/E |
0.74 - 69.12 |
25.38 |
-79.8% |
| EV/EBITDA |
75.68 - 128.05 |
106.62 |
-14.9% |
| EPV |
(34.79) - 52.42 |
8.82 |
-93.0% |
| DDM - Stable |
0.35 - 1.78 |
1.06 |
-99.2% |
| DDM - Multi |
104.64 - 421.80 |
168.71 |
34.6% |
ICUI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,095.14 |
| Beta |
0.65 |
| Outstanding shares (mil) |
24.69 |
| Enterprise Value (mil) |
4,077.67 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.71% |
| Cost of Debt |
303.24% |
| WACC |
70.60% |