Last Update27 Aug 25Fair value Decreased 3.45%
The reduction in ICU Medical’s price target reflects weaker growth expectations, as consensus revenue projections have turned negative, while a lower future P/E ratio suggests diminished earnings optimism; accordingly, the fair value estimate has decreased from $182.80 to $176.50.
What's in the News
- ICU Medical raised its 2025 GAAP net loss guidance, now expecting a loss between $43 million and $35 million, with GAAP diluted loss per share between $1.68 and $1.38.
- ICU Medical was added to multiple Russell growth indexes, including the Russell 2000 Growth, 2500 Growth, 3000 Growth, 3000E Growth, Small Cap Comp Growth, and 2000 Growth-Defensive indexes.
Valuation Changes
Summary of Valuation Changes for ICU Medical
- The Consensus Analyst Price Target has fallen slightly from $182.80 to $176.50.
- The Consensus Revenue Growth forecasts for ICU Medical has significantly fallen from 0.3% per annum to -0.1% per annum.
- The Future P/E for ICU Medical has significantly fallen from 60.36x to 53.14x.
Key Takeaways
- Expanding healthcare demand and new product approvals are strengthening ICU Medical's market position and enabling sustainable margin growth.
- Integration synergies, manufacturing optimization, and infusion pump upgrades are driving increased recurring revenues and operational profitability.
- Persistent structural headwinds from tariffs, regulatory challenges, and struggling segments threaten profitability, while integration costs and execution risks hamper revenue growth and margin improvement.
Catalysts
About ICU Medical- Develops, manufactures, and sells medical devices used in infusion therapy, vascular access, and vital care applications worldwide.
- The ongoing global increase in healthcare utilization, particularly due to an aging population and rising rates of chronic diseases, is driving steady, structural growth in demand for infusion therapies and consumables-ICU Medical's largest segment, which just experienced record sales and is expected to see continued sequential growth; positive impact on long-term revenue.
- Heightened focus on patient safety and infection control across healthcare settings is accelerating adoption of advanced closed-system connectors and IV systems, with ICU Medical recently gaining new 510(k) clearance and strong clinical data supporting its key products; builds a competitive moat and facilitates gross margin expansion.
- Rapidly progressing software and innovation pipeline-including integration of legacy ICU and Smiths platforms, and upcoming launches of interconnected cloud-based infusion pump solutions-positions the company for increased recurring revenues and improved operating leverage as technology refresh cycles take effect; anticipated long-term benefit to net margins and earnings growth.
- Manufacturing network consolidations, portfolio optimization, and realization of integration synergies from the Smiths Medical acquisition are driving visible improvements in gross margin, while further benefits are expected once remaining plant transitions complete over the next year; sustained gross margin expansion supports higher profitability.
- The multiyear replacement cycle for ICU Medical's large installed base of infusion pumps is only now beginning, with refresh and value-capture opportunities expected to meaningfully contribute to revenue growth and recurring cash flows starting next year; positive forward-looking catalyst for both top-line and earnings.
ICU Medical Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?- Analysts are assuming ICU Medical's revenue will decrease by 0.1% annually over the next 3 years.
- Analysts assume that profit margins will increase from -1.6% today to 4.5% in 3 years time.
- Analysts expect earnings to reach $106.0 million (and earnings per share of $4.24) by about September 2028, up from $-36.9 million today. However, there is some disagreement amongst the analysts with the more bearish ones expecting earnings as low as $53.7 million.
- In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 53.1x on those 2028 earnings, up from -82.9x today. This future PE is greater than the current PE for the US Medical Equipment industry at 28.6x.
- Analysts expect the number of shares outstanding to grow by 0.82% per year for the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 8.47%, as per the Simply Wall St company report.
ICU Medical Future Earnings Per Share Growth
Risks
What could happen that would invalidate this narrative?- Increased tariff exposure, particularly from Costa Rica and potentially China, is cutting into gross margins and adjusted EBITDA, with management shifting from temporary mitigation to assuming tariffs are a permanent structural headwind-this directly pressures profitability and cash flow.
- The Vital Care segment is dilutive to overall corporate growth and margin profiles, producing stagnation or negative growth while still requiring management attention; this risks holding back company-wide revenue growth and overall margin improvements.
- Integration, restructuring, and quality-related costs-necessitated by plant consolidations, optimization, and the Smiths Medical acquisition-remain significant and below-the-line, dragging on net income and potentially delaying realization of synergy benefits.
- Intensified regulatory scrutiny (e.g., FDA warning letters and the need for catch-up 510(k) submissions across legacy and acquired products) creates risk of delayed product launches, higher costs, and slower innovation cycles, all of which can weigh on revenue growth and operating margins over time.
- The company's recent product and capacity investments, while showing promise, remain exposed to execution risk: if implementations, regulatory clearances, or customer transitions face setbacks, top-line momentum and recurring revenue streams could stagnate, limiting future earnings expansion.
Valuation
How have all the factors above been brought together to estimate a fair value?- The analysts have a consensus price target of $176.5 for ICU Medical based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $191.0, and the most bearish reporting a price target of just $145.0.
- In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $2.4 billion, earnings will come to $106.0 million, and it would be trading on a PE ratio of 53.1x, assuming you use a discount rate of 8.5%.
- Given the current share price of $124.1, the analyst price target of $176.5 is 29.7% higher.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
How well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.