Previous Close | $135.44 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
ICU Medical, Inc. operates in the medical device and infusion therapy industry, specializing in the development, manufacture, and sale of innovative products for critical care and oncology applications. The company's core revenue model is driven by its diversified portfolio, which includes infusion systems, consumables, and proprietary technologies designed to enhance patient safety and clinical efficiency. ICU Medical serves hospitals, clinics, and alternate care settings globally, leveraging its expertise in fluid management and drug delivery systems. The company competes in a highly regulated and competitive sector, where differentiation through R&D and regulatory compliance is critical. Its acquisition strategy, such as the purchase of Smiths Medical, has expanded its market reach and product offerings, positioning it as a mid-tier player with niche strengths in infusion therapy. ICU Medical’s focus on high-margin consumables and recurring revenue streams provides stability, though it faces pricing pressures and integration risks from recent mergers.
ICU Medical reported revenue of $2.38 billion for FY 2024, reflecting its scale in the medical device sector. However, the company posted a net loss of $117.7 million, with diluted EPS of -$4.83, indicating profitability challenges. Operating cash flow stood at $204 million, while capital expenditures were $79.4 million, suggesting moderate reinvestment needs. The negative net income highlights margin pressures, possibly from integration costs or competitive pricing dynamics.
The company’s negative earnings and EPS underscore operational headwinds, likely tied to acquisition-related expenses or restructuring. Operating cash flow, though positive, may not fully offset debt servicing costs, given the $1.64 billion total debt. ICU Medical’s capital efficiency metrics warrant scrutiny, as its ability to convert revenue into sustainable profits remains uncertain amid industry volatility.
ICU Medical’s balance sheet shows $308.6 million in cash and equivalents against $1.64 billion in total debt, indicating leveraged positioning. The debt load, coupled with negative net income, raises liquidity concerns, though operating cash flow provides some cushion. Investors should monitor leverage ratios and the company’s ability to manage debt maturities amid ongoing integration efforts.
Growth appears muted, with profitability challenges overshadowing top-line performance. The company does not pay dividends, prioritizing debt reduction and operational reinvestment. Future growth may hinge on successful integration of acquisitions and expansion into higher-margin segments, though execution risks persist in a competitive market.
The market likely prices ICU Medical cautiously, given its negative earnings and high debt. Valuation multiples may reflect skepticism about near-term turnaround potential, with investors awaiting clearer signs of margin improvement and debt management. The stock’s performance could hinge on operational milestones and broader medtech sector trends.
ICU Medical’s strengths lie in its niche infusion therapy products and recurring revenue streams, but integration risks and debt pose challenges. The outlook depends on executing cost synergies from acquisitions and innovating in high-growth areas like oncology. Regulatory compliance and competitive pressures remain key watchpoints for long-term stability.
Company filings (10-K), Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |