Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · View financials
Decision snapshot: ICUI stock price vs JCI: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at JCI's multiple
Needs JCI P/E.
Implied fair value · at ICUI's multiple
Needs ICUI P/E.
Live quote
Price unavailable
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) · JCI FY 2025 (ended Sep 30, 2025). Fiscal years are not aligned.
Trendline
Ten fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
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
JOHNSON CONTROLS INTERNATIONAL PLC · implied price per share
Bear
$35.27
Base
$41.50
Bull
$47.72
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.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
0.60x
0.77x
Net debt / EBITDA
Leverage against operating earnings
2.62x
2.00x
Cash and equivalents
Liquid reserves on the balance sheet
$223.47M
$379.00M
Total debt
Interest-bearing obligations outstanding
$1.28B
$9.92B
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
CARRIER GLOBAL Corp
ICUI vs CARR
AAON, INC.
ICUI vs AAON
COMFORT SYSTEMS USA INC
ICUI vs FIX
Trane Technologies plc
ICUI vs TT
LENNOX INTERNATIONAL INC
ICUI vs LII
Allegion plc
ICUI vs ALLE
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.
Live quote
