Voltar à classificação

ICU Medical, Inc. (ICUI)

Superavaliada
HealthcareMedical Instruments & SuppliesUnited States

Fundamental

47

Preço

$160.51

Capitalização de Mercado

$4.01B

Parte 1 · Quanto vale a empresa

Visão Geral

ICU Medical is a US medical device maker headquartered in San Clemente, California, that develops, manufactures and sells products used to deliver fluids and drugs into patients and to monitor them while it happens: needlefree IV connectors, closed-system transfer devices for chemotherapy, vascular access catheters and ports, tracheostomy tubes, infusion pumps and the software that runs them, plus hemodynamic monitoring, anesthesia and temperature-management products. Its customers are acute-care hospitals, wholesalers and distributors, ambulatory clinics and alternate-site facilities in more than 100 countries, reached through a direct sales force and independent distributors. The company roughly doubled in size with the 2022 acquisition of Smiths Medical, and on 1 May 2025 it disposed of its IV Solutions business into a joint venture with Otsuka Pharmaceutical Factory, which is why reported 2025 revenue fell to $2,231.3 million from $2,382.0 million.

Como gera receita

Most of the money comes from selling physical products that get thrown away after one use. The pumps and monitors are durable equipment sold or placed with hospitals, but each pump then consumes ICU Medical's own dedicated sets, cassettes and connectors for the rest of its life, so the installed base of hardware pulls a recurring stream of consumable orders behind it. Sales are made both directly to hospitals and through wholesalers and distributors, typically under multi-year supply agreements and group purchasing contracts; software such as MedNet and PharmGuard is sold alongside the devices rather than as a standalone subscription business. A small amount of contract manufacturing revenue ($19.0 million in 2025) sits inside Vital Care following the IV Solutions disposal.

Receita por segmento

Consumables49.7%

Single-use products sold to hospitals and distributors: Clave needlefree IV connectors and disinfection caps, ChemoLock and ChemoClave closed-system transfer devices for handling chemotherapy, Jelco catheters and Port-A-Cath implanted ports, and Portex tracheostomy tubes.

Infusion Systems30.7%

Infusion pumps and the software that runs them, sold mainly to acute-care hospitals: Plum large-volume pumps, CADD ambulatory pumps, Medfusion syringe pumps, and the LifeShield, MedNet and PharmGuard safety and drug-library platforms, plus the dedicated administration sets each pump requires.

Vital Care19.6%

Critical-care and perioperative products for hospitals: hemodynamic monitoring systems, anesthesia and respiratory devices, patient temperature management, and regional anesthesia and pain-management trays. It also carries the IV Solutions business only until its 1 May 2025 disposal into the Otsuka joint venture, plus $19.0 million of contract manufacturing.

Vantagem competitiva

Custos de mudança · Estreita

A hospital that standardises on Plum or CADD pumps buys the matching administration sets and cassettes for as long as it keeps the fleet, trains its nurses on MedNet drug libraries, and writes those products into its pharmacy workflows; changing supplier means recapitalising the pumps and retraining staff, which is slow and expensive. Around this sit long-standing group purchasing and supply contracts and a patent estate on the Clave connector family. The advantage is real but bounded: the company itself lists competition from larger global players and healthcare cost-containment pressure among its risk factors, and hospital contracts do come up for renewal.

O que impulsiona a procura

Defensivo

Most of what ICU Medical sells is consumed by treatments that happen whether or not the economy is doing well: infusions, chemotherapy, surgery, intensive care. Volumes track hospital patient activity, the number of procedures, and long-run drivers such as an ageing population and infection-control rules, not the business cycle. The cyclical part sits in the capital equipment: when hospital budgets tighten, a pump fleet replacement can be postponed a year, which pushes out Infusion Systems orders while the consumable stream keeps running. Government and insurer cost-containment, which the company lists as a risk factor, is a steadier pressure on price than any recession.

Principais riscos

  • Competition and pricing pressure from healthcare cost containment — The company states that an inability to compete successfully could cost it market share and profitability, and that efforts by governments, insurers and hospitals to contain healthcare costs reduce both the prices it can charge and the volumes demanded.
  • Dependence on a small number of distributors — A significant share of sales passes through distributors, and the 10-K discloses worldwide net sales to a single distributor equal to 18% of consolidated net sales in 2025 (18% in 2024, 16% in 2023). Losing or disrupting such a relationship is flagged as a material operational and financial exposure.
  • FDA quality-system and regulatory compliance — Failure to meet FDA Quality Management System or manufacturing requirements could interrupt operations and hit sales; separately, the company notes that staffing or funding gaps at the agency itself may delay clearances and slow the commercialisation of new products.
  • Manufacturing concentration and single-source suppliers — Damage to a facility or a business interruption at a supplier would impair the ability to produce, and the company relies on single- or limited-source suppliers for certain components, so one supplier's failure can stop a product line.
  • Trade policy and tariffs — Changes in U.S. trade policy, specifically tariffs affecting Mexico and Costa Rica where the company manufactures, are disclosed as capable of materially harming operations and costs.
  • Smiths Medical integration and the debt taken on to buy it — The company discloses that failure to integrate the Smiths Medical acquisition successfully could damage its reputation and performance, and that the substantial debt raised to fund it restricts financial flexibility and its ability to pursue future transactions.
  • Cybersecurity, IT failure and data privacy — Data breaches or IT system failures could disrupt operations and create liability, and violations of privacy and security laws governing patient data could harm operations and reputation.
  • Intellectual property — Patent infringement claims, the cost of defending them, and the expiry of existing patents are all disclosed as threats to the company's competitive position.
  • Anti-kickback and false claims laws — Non-compliance with the Anti-Kickback Statute and false claims legislation exposes the company to investigations and penalties.
  • Macroeconomic conditions and currency — Inflation, interest rates and foreign exchange volatility are disclosed as headwinds; with operations in over 100 countries, exchange-rate swings can adversely affect international results.
  • Recovering investment in equipment, tooling and R&D — A significant fall in demand could leave the company unable to recover the substantial sums sunk into equipment and tooling, and the high cost of developing new products may prove hard to fund and to recoup commercially.
  • Execution of cost-reduction programmes — The restructuring and cost-reduction work under way may not deliver the efficiencies or the profitability improvement the company expects.

Concentração de clientes

Os principais clientes representam 18% da receita

The 10-K discloses worldwide net sales to a single distributor equal to 18% of consolidated net sales in 2025, the same as in 2024 and up from 16% in 2023. The company does not break out a combined top-customers figure, so 18% is the only concentration number the filing states. Underlying end demand is spread across acute-care hospitals, clinics and alternate-site facilities in more than 100 countries, but a large slice of it reaches them through that one distribution relationship, which the company names as a risk factor in its own right.

Os argumentos a favor

Buyers argue that the hard part is over: Smiths Medical has been absorbed, the low-margin, capital-hungry IV Solutions business went into the Otsuka joint venture in May 2025, and what is left is a tighter company built on recurring consumables. They point out that the two continuing product lines both grew in 2025 — Consumables from $1,038.9M to $1,109.2M and Infusion Systems from $652.4M to $684.2M — so the headline revenue decline is entirely the divestiture, not the underlying business. They add that the new Plum Duo platform refreshes the installed base that pulls disposables behind it, that restructuring and cost work is meant to show up in margins, and that guidance for 2026 of $400M–$430M adjusted EBITDA points to profitability rebuilding from a smaller, cleaner revenue base.

Os argumentos contra

Sellers fear that the company has been in fix-it mode for years without a clean quarter to show for it. The 2026 GAAP net income guidance of $26M–$44M against roughly $2.2 billion of revenue leaves very little margin for error, and the gap between that and $400M–$430M of adjusted EBITDA is filled by charges that keep recurring. They point at the debt raised for Smiths Medical, which the company itself says restricts its financial flexibility, at an integration risk still listed in the filing four years after the deal, and at 18% of sales running through one distributor. They also note that the growing lines sell into hospitals under permanent cost-containment pressure, that tariffs on Mexican and Costa Rican manufacturing are a live disclosed risk, and that regulatory and quality-system trouble in this industry tends to arrive without warning and stop a product line.

Generated on 18 de setembro de 2026 with claude-haiku-4-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 18 de setembro de 2026 with claude-haiku-4-5 — shared with all users

P/E: 54.1Score: 65Market cap: $50.07B

BD is the competitor ICU Medical names first in its own filings: its Alaris infusion pumps, dedicated administration sets, needle-free connectors and vascular access catheters are sold to the same hospital pharmacy and IV-therapy buyers, in the United States and abroad.

P/E: —Score: 51Market cap: $12.14B

Baxter competes head-on for hospital infusion contracts with its Spectrum and Novum pumps and, above all, with the IV solutions and administration sets that ICU Medical inherited from Hospira — the same bags, the same wards, often the same tender.

B. Braun Melsungen AGNot tracked

B. Braun, family-owned and unlisted, is ICU Medical's main rival outside the United States, selling infusion pumps, IV fluids, administration sets and safety connectors to European and Asian hospitals from the same catalogue positions.

Fresenius Kabi AG (division of Fresenius SE & Co. KGaA)Not tracked

Named in ICU Medical's 10-K among its infusion competitors, Fresenius Kabi sells volumetric and syringe pumps together with IV fluids and injectable drugs, which lets it bid for the whole infusion package a hospital buys.

Teleflex IncorporatedTFX

Teleflex overlaps with the Smiths Medical lines ICU Medical acquired: central venous and arterial catheters, airway management devices and regional anaesthesia kits, sold to the same critical-care and anaesthesia departments.

Balanço & Liquidez

Receita

$2.16B

Últimos 12 meses (até 30/06/2026)

Resultado Líquido

$30M

Últimos 12 meses (até 30/06/2026)

Fluxo de Caixa Livre

$92M

Capital Próprio Total

$2.12B

Passivo Total

$1.93B

Rácio de Liquidez

2.43

Cobertura de Juros

0.87

Dívida/EBITDA

5.28

Resultados Por Ação

Receita & Resultado Líquido

Fluxo de Caixa Livre

Decomposição dos Resultados

Demonstração histórica

Margens ao longo do tempo

A dívida ao longo do tempo

Quanto pesa a dívida

Grelha do crescimento

Crescimento — Receitas

Estimativa de Valor Justo

Caso geralSobrevalorizada

Valor Justo

$101.20

Preço Atual

$160.51

Margem de Segurança

-58.6%

Intervalo de Valor Justo

$65.78 - $136.62

Dispersão entre os métodos de avaliação utilizados, não um intervalo de confiança calibrado estatisticamente.

Métodos de Estimativa

Preço-alvo dos analistas:$193.38
Fluxo de caixa descontado (DCF):$115.12
Multiplicador de lucros (P/E):$20.47
Fórmula de crescimento de Graham:$8.90
Valor da capacidade de gerar lucro (EPV):$25.18
P/B justificado:Dados insuficientes para o calcular
Desconto de dividendos (Gordon):Dados insuficientes para o calcular
P/FFO, fundos de operações:$128.91
Lucros de meio de ciclo:$214.63
Multiplicador sobre as receitas:$339.75
Consenso dos Analistas:Compra Forte (12B / 1H / 0S)
Última Surpresa de Resultados:+21.43%

Métricas de Avaliação

Rácio P/E

134.88

ROE

0.0%

Rácio P/B

1.87

P/FCF

26.26

Margem Bruta

39.1%

ROIC

1.6%

Radar de Rentabilidade

Criação de Valor (Vantagem Competitiva)

ROIC

1.6%

WACC

8.5%

ROIC − WACC

-6.9 pp

O ROIC está abaixo do custo do capital — a empresa está a destruir valor a cada dólar investido.

Critérios de Análise Fundamental

Aprovado (14)

  • Gross Margin 39.1%
  • P/FCF 26.26
  • P/B Ratio 1.87
  • Debt/Equity ratio
  • Positive Free Cash Flow
  • Current Ratio
  • Debt/EBITDA
  • Revenue Growth 5Y 11.9%
  • Analyst Consensus 92% Buy
  • Earnings Surprise avg 20.3%
  • Earnings Quality (OCF/NI) 7.86
  • Share Dilution 0.1%
  • Net Margin Trend 1.4% vs -1.6%
  • Piotroski F-Score 7/9

Reprovado (12)

  • EPS shows upward trend
  • EPS CAGR -19.56%
  • Price CAGR 1.03%
  • ROIC 1.6%
  • Operating Margin 3.3%
  • CapEx intensity
  • Interest Coverage
  • Return on Tangible Assets
  • Low reliance on intangibles
  • Price below Graham Number
  • DCF valuation (Overvalued)
  • ROE 1.4%

Indisponível (2)

  • Dividend Payout NaN%
  • PEG Ratio (need PE > 0 and growth > 0)

Piotroski F-Score

7/9

Saúde financeira sólida

score
criteria

Qualidade dos Resultados

7.86

Alta qualidade: resultados respaldados por caixa

Diluição de Ações

0.1%

Número de ações estável

Participações institucionais

Governação

Equipa Executiva

NomeCargoIdade
Mr. Vivek JainCEO & Chairman of the Board53
Mr. Daniel WoolsonPresident48
Mr. Brian Michael BonnellCFO & Treasurer51
Mr. Christian B. VoigtlanderChief Operating Officer57
Ms. Virginia Ruth SanzoneCorporate VP, General Counsel, Secretary & Compliance Officer50
Ben SousaChief Information Officer-
Olivia BarrallVice President of Human Resources-

Risco de Auditoria

5

Risco do Conselho

4

Risco de Remuneração

4

Risco dos Direitos dos Acionistas

5

Parte 2 · O preço e o momento de entrar

Esta parte não serve para saber se a empresa vale: serve para escolher quando comprá-la, depois que os fundamentos te convenceram. Dentro: análise técnica, potencial, quedas históricas, exposição gama.

Documentos

  • Relatório anual (10-K)

    Uma visão anual do negócio, dos resultados financeiros e dos riscos da empresa.

    Arquivado em 2026-02-19

    Ver documento
  • Relatório trimestral (10-Q)

    Uma atualização sobre o desempenho financeiro dos últimos três meses.

    Arquivado em 2026-08-06

    Ver documento
  • Relatório de fato relevante (8-K)

    Um aviso sobre um fato relevante, como uma mudança na liderança ou um grande anúncio.

    Arquivado em 2026-08-06

    Ver documento

via SEC EDGAR

Histórico de Resultados

via SEC EDGAR

Latest News

Recent headlines for ICUI, sourced from Markets Gazette.

No recent news for ICUI.