Three independent discounted-cash-flow-style models value ICU Medical Inc every trading day. 0 of 3 currently price ICUI above its market price.
| Free Cash Flow model | $-98.19 |
| Excess Profit model | $-201.34 |
| Residual Earnings model | $-16.89 |
| Dividend Discount model | — |
| Piotroski F-Score | 6 / 9 |
| Return on invested capital | +1.0% |
| Net debt / EBITDA | 26.1× |
| Gross margin | +36.8% |
| Revenue CAGR | -0.7% |
| Cash conversion | 245.7× |
| Dividend yield | — |
| Buyback yield | -1.0% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open ICUI in StockKitty