Icu Medical Inc/De
—- Market cap
- $4.19B
- Debt
- +$1.28B
- Cash
- —
Complete market value, debt and cash evidence is required for enterprise value.
Capital structure 77% equity / 23% debt
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2026 ·
Decision snapshot: ICUI stock price at premium vs LW $167.61 current versus $0.72 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 LW's multiple
Implied fair value · at ICUI's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple premium
Expensive
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: ICUI FY 2025 (ended Dec 31, 2025) · LW FY 2026 (ended May 31, 2026). Fiscal years are not aligned.
Trendline
Six 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 77% equity / 23% debt
Capital structure 64% equity / 36% debt · EV / Revenue 1.62x · EV / EBITDA 13.73x
LW carries the larger enterprise value at $10.72B against $5.48B; LW trades on the lower EV / Revenue multiple (1.62x vs 2.45x); ICUI on the lower EV / EBITDA (13.54x vs 13.73x).
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.
Lamb Weston Holdings, Inc. · implied price per share
Bear
-$1.21
Base
$3.48
Bull
$9.58
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
2.15x
Net debt / EBITDA
Leverage against operating earnings
—
4.95x
Cash and equivalents
Liquid reserves on the balance sheet
—
$68.20M
Total debt
Interest-bearing obligations outstanding
$1.28B
$3.93B
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
CONAGRA BRANDS INC.
ICUI vs CAG
Nomad Foods Ltd
ICUI vs NOMD
TYSON FOODS, INC.
ICUI vs TSN
KELLANOVA
ICUI vs K
CAMPBELL'S Co
ICUI vs CPB
FLOWERS FOODS INC
ICUI vs FLO
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.