Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: ICUI stock price vs ITRI: inconclusive — current versus $0.45 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 ITRI's multiple
Implied fair value · at ICUI's multiple
Needs ICUI P/E.
Snapshot Sep 8, 10:51 AM ET
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) · ITRI 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 71% equity / 29% debt · EV / Revenue 2.10x · EV / EBITDA 11.82x
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.
Itron, Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
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
1.00x
Net debt / EBITDA
Leverage against operating earnings
—
1.67x
Cash and equivalents
Liquid reserves on the balance sheet
—
$1.02B
Total debt
Interest-bearing obligations outstanding
$1.28B
$1.72B
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
EMERSON ELECTRIC CO
ICUI vs EMR
Eaton Corp plc
ICUI vs ETN
BADGER METER INC
ICUI vs BMI
CISCO SYSTEMS, INC.
ICUI vs CSCO
Leidos Holdings, Inc.
ICUI vs LDOS
VERISIGN INC/CA
ICUI vs VRSN
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.
