Intrinsic Value

ICU Medical, Inc. (ICUI)

$167.11

-4.62 (-2.69%)

Enterprise Value 2,003.22
Net Debt -552.83
Equity Value 2,556.05
Shares Outstanding 21.78
Equity Value Per Share 117.35



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