COMP <GO>
ICUI vs PLSE // EV/EBITDA & P/E VALUATION
ICU Medical Inc. (NASDAQ) VS. Pulse Biosciences Inc (NASDAQ) • 15-METRIC TALLY: ICUI 7
— PLSE 1
■ METRIC PARITY
LAST: $168.65 (+1.36%) • MKT CAP: $4.22B
valuation
46.6x
LAST: $55.48 (+3.37%) • MKT CAP: $3.96B
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (ICUI VS. PLSE)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | ICUI | PLSE | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 36.80% | -30.00% | +66.80 | ICUI | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 1.00% | -30.70% | +31.70 | ICUI | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 46.6x | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 2.18% | -1.38% | +3.56 | ICUI | /fcf-yield <GO> |
| Operating Margin | 1.90% | -60.00% | +61.90 | ICUI | /operating-margins <GO> |
| Net Profit Margin | 0.00% | -60.00% | +60.00 | ICUI | /net-margins <GO> |
| Revenue Growth (YoY) | -6.30% | — | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 8/9 | 2/9 | +6.00 | ICUI | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 56.5 | 59.7 | -3.20 | PLSE | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $4.22B | $3.96B | $260.5M | ICUI | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | ICUI REV | PLSE REV | ICUI GROSS % | PLSE GROSS % | ICUI FCF | PLSE FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $2.23B | $350.0K | 36.8% | -50.0% | $91.8M | -$54.4M |
| FY 2024 | $2.38B | $0 | 34.6% | — | $124.7M | -$36.5M |
| FY 2023 | $2.26B | $0 | — | — | $166.2M | -$33.0M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
ICUI // BETA —
PLSE // BETA —