Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $3.97T · View financials
Decision snapshot: ICUI stock price vs AAPL: inconclusive — current versus $1.09 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at AAPL's multiple
Implied fair value · at ICUI's multiple
Needs ICUI P/E.
Live quote
As of 2025-12-31
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: ICUI FY 2025 (ended Dec 31, 2025) · AAPL FY 2025 (ended Sep 27, 2025). Fiscal years are not aligned.
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 97% equity / 3% debt · EV / Revenue 9.65x · EV / EBITDA 26.83x
Price framework
Discounted free cash flow, then bridged to a per-share price. Same assumptions applied to both companies.
ICU MEDICAL INC/DE · implied price per share
Bear
$60.42
Base
$71.09
Bull
$81.75
Apple Inc. · implied price per share
Bear
$70.37
Base
$82.78
Bull
$95.20
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.60x
1.40x
Net debt / EBITDA
Leverage against operating earnings
2.62x
0.32x
Cash and equivalents
Liquid reserves on the balance sheet
$223.47M
$54.70B
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
BECTON DICKINSON & CO
ICUI vs BDX
TELEFLEX INC
ICUI vs TFX
HAEMONETICS CORP
ICUI vs HAE
BAXTER INTERNATIONAL INC
ICUI vs BAX
MICROSOFT CORP
ICUI vs MSFT
Alphabet Inc.
ICUI vs GOOGL
Meta Platforms, Inc.
ICUI vs META
NVIDIA CORP
ICUI vs NVDA
INTEL CORP
ICUI vs INTC
CISCO SYSTEMS, INC.
ICUI vs CSCO
$1.28B
$103.03B
Live quote
Edwyn research
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.
