Icu Medical Inc (ICUI)

Surgical & Medical Instruments & Apparatus

Latest Price

$163.78

TTM P/E

137.63

Normalized P/E

TTM Div Yield

Fwd Div Yield

Book Value

86.10

P/B Ratio

1.90

Valuation metrics

EPS: $0.03

Book value / share: $86.03

Formula: √(22.5 × EPS × BVPS)

Graham Number

$7.62

95% downside

Base FCF: $108M (median of recent 5yr)

Growth: 25%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$286.71

+72% upside

EPS: $0.03

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$0.45

100% downside

99.0% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	3.75M	$550.0M	15.01%	+145.1K	2026-06-30
Jupiter Topco LLC	2.78M	$407.0M	11.12%	--	2026-06-30
Vanguard Portfolio Management LLC	1.47M	$215.0M	5.88%	+32.9K	2026-06-30
Fuller & Thaler Asset Management, Inc.	1.30M	$190.0M	5.19%	+77.6K	2026-06-30
Vanguard Capital Management LLC	1.12M	$164.0M	4.49%	+11.4K	2026-06-30
Dimensional Fund Advisors LP	1.05M	$154.0M	4.21%	+69.7K	2026-06-30
State Street Corp	1.02M	$150.0M	4.10%	+56.3K	2026-06-30
Ameriprise Financial Inc	689.6K	$101.0M	2.76%	+83.8K	2026-06-30
Geode Capital Management, LLC	660.4K	$96.0M	2.64%	+49.2K	2026-06-30
Citadel Advisors LLC	566.4K	$83.0M	2.27%	+224.4K	2026-06-30