Icu Medical Inc/De
—- Market cap
- $4.03B
- Debt
- +$1.28B
- Cash
- —
Complete market value, debt and cash evidence is required for enterprise value.
Capital structure 76% equity / 24% debt
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 ·
Decision snapshot: ICUI stock price at premium vs D $160.97 current versus $0.58 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 D's multiple
Implied fair value · at ICUI's multiple
Snapshot Sep 8, 2026, 3:44 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple discount
Expensive
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: ICUI FY 2025 (ended Dec 31, 2025) · D FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Complete market value, debt and cash evidence is required for enterprise value.
Capital structure 76% equity / 24% debt
Capital structure 55% equity / 45% debt · EV / Revenue 6.48x · EV / EBITDA 20.08x
D carries the larger enterprise value at $107.02B against $5.31B; ICUI trades on the lower EV / Revenue multiple (2.38x vs 6.48x); ICUI on the lower EV / EBITDA (13.13x vs 20.08x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
ICU MEDICAL INC/DE · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
DOMINION ENERGY, INC · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
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
1.68x
Net debt / EBITDA
Leverage against operating earnings
—
9.11x
Cash and equivalents
Liquid reserves on the balance sheet
—
$250.00M
Total debt
Interest-bearing obligations outstanding
$1.28B
$48.79B
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
NEXTERA ENERGY INC
ICUI vs NEE
EXELON CORP
ICUI vs EXC
AMERICAN ELECTRIC POWER CO INC
ICUI vs AEP
CONSOLIDATED EDISON INC
ICUI vs ED
ENTERGY CORP /DE/
ICUI vs ETR
LLM-powered synthesis
An explanation of the financial evidence. Check its snapshot date against the figures above.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.