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 TSN: inconclusive — current versus $1.16 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 TSN's multiple
Implied fair value · at ICUI's multiple
Needs ICUI P/E.
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
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) · TSN 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.
Complete market value, debt and cash evidence is required for enterprise value.
Capital structure 12% equity / 88% debt · EV / Revenue 0.16x · EV / EBITDA 3.54x
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.
TYSON FOODS, INC. · implied price per share
Bear
$6.85
Base
$10.88
Bull
$17.20
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.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
0.60x
0.49x
Net debt / EBITDA
Leverage against operating earnings
—
3.08x
Cash and equivalents
Liquid reserves on the balance sheet
—
$1.23B
Total debt
Interest-bearing obligations outstanding
$1.28B
$8.83B
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
HORMEL FOODS CORP /DE/
ICUI vs HRL
SEABOARD CORP /DE/
ICUI vs SEB
CONAGRA BRANDS INC.
ICUI vs CAG
Kraft Heinz Co
ICUI vs KHC
Lamb Weston Holdings, Inc.
ICUI vs LW
CAL-MAINE FOODS INC
ICUI vs CALM
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.
