NASDAQ
ICUI
Last Price
US $153.49
KEY FIGURES
MKT CAP
$3.8B
EPS
TTM
$1.87
PEG
TTM
0.00x
P/E
TTM
82.02x
P/S
TTM
1.76x
YIELD
0.00%
GROWTH
Revenue Y/Y
Profit margin
Current Ratio
Capital Returns
2.19%
Return on equity
ROIC: 2.27%
Valuation History
82.6X
Price to Earnings
EV/EBITDA: 18.7X
Cash flow
Profit margin
11.90%
(FY vs FY)
EBITDA Y/Y
10.96%
(FY vs FY)
Cash flow Y/Y
-5.58%
(FY vs FY)
Cash Flow (DCF)
Fair Value
Market $153.49
—
Default assumptions
EBITDA Multiple
Fair Value
Market $153.49
-68.68%
Default assumptions
Base valuations use default assumptions. Customize in the Valuator.
Valuation
Financial
Performance
Financial risk - Cash flow debt coverage.
ICU Medical, Inc. cash flow to debt ratio of 12.92% indicates that the company cannot generate enough cash to cover its debt over time. This level indicates weak financial health.
Financial risk - Healthy cash flow growth.
ICU Medical, Inc.'s free cash flow has decreased -26.36% from $124.66M last year to $91.80M, signaling decreasing performance
Financial risk - Healthy debt to equity ratio.
ICU Medical, Inc.'s debt to equity ratio is 0.64, which means that the company's assets are unhealthy financed, signaling financial risk. READ MORE: A ratio over 0.60 means the company finances its assets with debt, signaling financial risk. If ratio is negative, the company spent its own equity and risks bankruptcy
Financial stability - Healthy debt to equity ratio development.
ICU Medical, Inc.'s debt has decreased relative to shareholder equity from 0.84 last year to 0.64 today, signaling strengthened financials
Financial risk - Net debt/EBITDA.
ICU Medical, Inc. has a net debt to EBITDA ratio of 3.32x, which exceeds the 3.00x threshold, indicating high leverage and potential financial risk
Financial risk - ICR.
ICU Medical, Inc.'s interest coverage ratio is 0.92, which means that the company struggles to meet interest obligations, signaling financial risk.
Financial stability - Profit margin growth.
ICU Medical, Inc.'s profit margin has increased (-143.49%) in the last year from -4.94% to 2.15%, signaling increasing performance
Financial stability - Short term assets vs short term liabilities.
ICU Medical, Inc.'s short-term assets of $1.18G exceed its short-term liabilities of $498.86M
Decreasing performance - ROA.
ICU Medical, Inc.'s return on assets of 1.15% is lower than the 5.00% threshold, indicating inefficient asset utilization
Decreasing performance - Absolute return on equity.
ICU Medical, Inc.'s return on equity of 2.19%, is lower than 15.00%, indicating bad performance
Increasing performance - Earnings quality.
ICU Medical, Inc.'s operating cash flow exceeds its net income, indicating high-quality earnings backed by actual cash generation
Decreasing performance - Earnings stability.
ICU Medical, Inc. had positive net income in only 2.00 out of 5 years, indicating unstable earnings
Increasing performance - Free cash flow.
ICU Medical, Inc. has positive free cash flow, indicating the company generates cash after capital expenditures
Increasing performance - FCF yield.
ICU Medical, Inc. has a free cash flow yield of 2.39%, which is above the 2.00% threshold, indicating strong cash generation relative to market value
Increasing performance - Healthy earnings growth.
ICU Medical, Inc.'s yearly earnings has increased -100.62% since last year from $-117.69M to $732.00K, signaling increasing performance
Decreasing performance - Healthy revenue growth.
ICU Medical, Inc.'s yearly revenue has decreased -6.38% since last year from $2.38G to $2.23G, signaling decreasing performance
Decreasing performance - ROIC.
ROIC 2.27% (Source: FMP key-metrics). Below the 5% partial-credit threshold. Score: 0 of 2. The 5% and 10% cutoffs anchor to typical US weighted-average cost of capital. Below 5% indicates the company is not generating returns above its likely cost of capital under this definition of invested capital. Invested capital here includes equity, non-current liabilities (pension obligations, deferred taxes, lease obligations), and short-term debt. Cash is not subtracted. Companies with substantial float, lease portfolios, or cash holdings will score lower under this definition than under narrower operating-capital definitions. See methodology.
Decreasing performance - 3-year revenue CAGR.
ICU Medical, Inc.'s 3-year revenue CAGR of -0.74% is negative, indicating declining revenue over the past 3 years
Increasing performance - Revenue consistency.
ICU Medical, Inc. had revenue growth in 3.00 out of 5 years, indicating consistent revenue performance
Decreasing performance - ROE consistency.
ICU Medical, Inc. had positive ROE in only 2.00 out of 5 years, indicating inconsistent returns on equity
Overvalued - DCF valuation.
ICU Medical, Inc. has insufficient data to evaluate this check.
Overvalued - Earnings yield.
ICU Medical, Inc. has an earnings yield of 1.22%, which is below the 4.00% threshold, indicating the stock may be expensive relative to its earnings
Overvalued - EBITDA valuation.
ICU Medical, Inc. is overvalued relative to its fair value price of 48.08 based on EBITDA multiple model
Undervalued - EV/EBITDA.
ICU Medical, Inc. has an EV/EBITDA ratio of 15.07x, which is below the 20.00x threshold, indicating reasonable valuation relative to its operating earnings
Undervalued - PEG ratio value.
ICU Medical, Inc. has a PEG-ratio under 1 which is considered undervalued
Undervalued - P/B ratio.
ICU Medical, Inc. has a price-to-book ratio of 1.80x, which is below the 5.00x threshold, indicating reasonable valuation relative to its book value
Undervalued - P/S ratio.
ICU Medical, Inc. has a price-to-sales ratio of 1.76x, which is below the 8.00x threshold, indicating reasonable valuation relative to its revenue