ICUI
ICU Medical Inc
Price:  
106.97 
USD
Volume:  
356,301.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ICUI Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of ICU Medical Inc (ICUI) is 76.25 USD. This ICUI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 106.97 USD, the upside of ICU Medical Inc is %.

The range of the Intrinsic Value is 51.47 - 117.62 USD

106.97 USD
Stock Price
76.25 USD
Intrinsic Value
Intrinsic Value Details

ICUI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 51.47 - 117.62 76.25 -28.7%
DCF (Growth 10y) 80.72 - 154.12 108.47 1.4%
DCF (EBITDA 5y) 141.99 - 206.30 170.92 59.8%
DCF (EBITDA 10y) 154.84 - 229.72 188.14 75.9%
Fair Value -30.70 - -30.70 -30.70 -128.70%
P/E (29.62) - (33.97) (34.79) -132.5%
EV/EBITDA 96.07 - 167.32 131.24 22.7%
EPV (19.67) - (13.64) (16.66) -115.6%
DDM - Stable (10.48) - (47.28) (28.88) -127.0%
DDM - Multi 63.03 - 233.75 100.83 -5.7%

ICUI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,582.26
Beta 1.60
Outstanding shares (mil) 24.14
Enterprise Value (mil) 3,959.62
Market risk premium 4.60%
Cost of Equity 9.27%
Cost of Debt 17.88%
WACC 11.31%