investorscraft@gmail.com

Intrinsic Value of ICU Medical, Inc. (ICUI)

Previous Close$135.44
Intrinsic Value
Upside potential
Previous Close
$135.44

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount