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 ZBH: 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 ZBH's multiple
Needs ZBH P/E.
Implied fair value · at ICUI's multiple
Needs ICUI P/E.
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) · ZBH FY 2025 (ended Dec 31, 2025).
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
ZIMMER BIOMET HOLDINGS, INC. · implied price per share
Bear
$38.38
Base
$45.15
Bull
$51.92
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
0.59x
Net debt / EBITDA
Leverage against operating earnings
2.62x
3.18x
Cash and equivalents
Liquid reserves on the balance sheet
$223.47M
$1.40B
Total debt
Interest-bearing obligations outstanding
$1.28B
$7.52B
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
STRYKER CORP
ICUI vs SYK
JOHNSON & JOHNSON
ICUI vs JNJ
Medtronic plc
ICUI vs MDT
Orthofix Medical Inc.
ICUI vs OFIX
SMITH & NEPHEW PLC
ICUI vs SNN
CONMED Corp
ICUI vs CNMD
Live quote
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.
Price unavailable
