← Scroll for more →
Icu Medical Inc (ICUI)
Surgical & Medical Instruments & Apparatus
Latest Price
$160.51
TTM P/E
134.88
Normalized P/E
--
Div Yield
--
Book Value
86.10
P/B Ratio
1.86
Valuation metrics
adjust assumptions →EPS: $0.03
Book value / share: $86.03
Formula: √(22.5 × EPS × BVPS)
Graham Number
$7.62
95% downside
Base FCF: $108M (median of recent 5yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$286.71
+79% upside
EPS: $0.03
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$0.45
100% downside
Institutional Ownership
99.0% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 3.75M | $550.0M | 15.01% | +145.1K | 2026-06-30 |
| Jupiter Topco LLC | 2.78M | $407.0M | 11.12% | -- | 2026-06-30 |
| Vanguard Portfolio Management LLC | 1.47M | $215.0M | 5.88% | +32.9K | 2026-06-30 |
| Fuller & Thaler Asset Management, Inc. | 1.30M | $190.0M | 5.19% | +77.6K | 2026-06-30 |
| Vanguard Capital Management LLC | 1.12M | $164.0M | 4.49% | +11.4K | 2026-06-30 |
| Dimensional Fund Advisors LP | 1.05M | $154.0M | 4.21% | +69.7K | 2026-06-30 |
| State Street Corp | 1.02M | $150.0M | 4.10% | +56.3K | 2026-06-30 |
| Ameriprise Financial Inc | 689.6K | $101.0M | 2.76% | +83.8K | 2026-06-30 |
| Geode Capital Management, LLC | 660.4K | $96.0M | 2.64% | +49.2K | 2026-06-30 |
| Citadel Advisors LLC | 566.4K | $83.0M | 2.27% | +224.4K | 2026-06-30 |