Intrinsic Value

ICU Medical, Inc. (ICUI)

$94.53

-2.19 (-2.26%)

Enterprise Value -1,056.70
Net Debt 1,450.49
Equity Value -2,507.20
Shares Outstanding 24.09
Equity Value Per Share -104.07



Because investors are more interested in the value of the company’s shares alone, we’ll deduct net debt from this value to arrive at a fair value of the company’s equity. Fair Value = Enterprise Value – Debt