US · ITGR
Integer Holdings Corporation
- Sector
- Healthcare · Medical - Devices
- Headquarters
- Plano, TX 75024
- Website
- integer.net
Price · as of 2025-12-31
$84.03
Market cap 3.04B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $72.01 | -14.3% |
| Intrinsic Value(DCF) | $34.54 | -58.9% |
| Graham-Dodd Method(GD) | $33.10 | -60.61% |
| Graham Formula(GF) | $46.71 | -44.41% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $21.77 | $36.81 | $0.00 | $12.65 | $20.57 |
| 2012 | $25.35 | $41.86 | $0.00 | $4.57 | $0.00 |
| 2013 | $41.40 | $112.07 | $0.00 | $15.70 | $16.34 |
| 2014 | $49.09 | $58.90 | $0.00 | $21.60 | $25.86 |
| 2015 | $34.18 | $83.33 | $0.00 | $0.00 | $0.00 |
| 2016 | $37.25 | $72.22 | $30.38 | $0.00 | $7.95 |
| 2017 | $53.80 | $50.01 | $12.55 | $7.53 | $28.64 |
| 2018 | $82.83 | $64.01 | $17.25 | $33.23 | $77.49 |
| 2019 | $85.09 | $63.88 | $0.00 | $24.35 | $34.17 |
| 2020 | $95.67 | $67.11 | $0.00 | $24.29 | $0.00 |
| 2021 | $78.09 | $60.75 | $0.00 | $27.70 | $62.59 |
| 2022 | $73.14 | $59.47 | $0.00 | $23.16 | $33.54 |
| 2023 | $115.52 | $72.67 | $0.00 | $28.85 | $65.84 |
| 2024 | $121.96 | $97.10 | $0.00 | $35.74 | $64.51 |
| 2025 | $86.34 | $72.01 | $0.00 | $33.10 | $46.71 |
AI valuation
Our deep-learning model estimates Integer Holdings Corporation's (ITGR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $72.01
- Current price
- $84.03
- AI upside
- -14.3%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$34.54
-58.9% upside
Graham-Dodd
$33.10
-60.61% upside
Graham Formula
$46.71
-44.41% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ITGR | Integer Holdings Corporat… | $84.03 | 3.04B | -14% | -59% | -61% | -44% | 29.17 | 1.72 | 1.62 | 14.64 | — | -15.81 | 26.99% | 12.93% | 5.55% | 6.11% | 6.77% | 3.17% | 0.80 | 5.55 | 3.32 | 1.57 | 4.62 | -1500.00% | 798.00% | 554.00% | 3.51% | 0.85 | 3.62% | 0.00% | 0.00% | 1.67% | 18.29 | 41.68 | 2.36 | 2.45 |
| ADUS | Addus HomeCare Corporatio… | $103.53 | 1.91B | +45% | +163% | -70% | +52% | 20.25 | 1.79 | 1.36 | 13.48 | 87.39 | -140.67 | 32.47% | 9.74% | 6.74% | 9.33% | 8.85% | 6.73% | 0.19 | 14.46 | 1.80 | 1.56 | 0.83 | 2317.00% | 2321.00% | -10000.00% | 0.00% | 0.75 | 0.00% | 0.00% | 0.00% | 2.43% | 14.92 | — | 1.45 | 4.72 |
| AORT | Artivion, Inc. | $38.50 | 1.84B | +35% | -56% | -86% | -88% | 178.92 | 3.90 | 3.96 | 40.14 | — | 46.42 | 61.28% | 6.06% | 2.21% | 2.70% | 2.80% | 1.17% | 0.65 | 1.01 | 2.99 | 1.66 | 4.62 | -16562.00% | 1359.00% | -10825.00% | -0.05% | 0.38 | -0.14% | 0.00% | 0.00% | 4.67% | 73.84 | -2167.72 | 4.47 | 3.19 |
| CON | Concentra Group Holdings … | $23.96 | 3.07B | +123% | -60% | — | +21% | 17.38 | 7.64 | 1.39 | 8.47 | — | -2.26 | 28.34% | 96.50% | 7.99% | 51.66% | 111.32% | 6.42% | 1.37 | 19.10 | 1.14 | 1.00 | 1.12 | 0.00% | 1385.00% | 3283.00% | 9.30% | 0.83 | 19.29% | 0.00% | 0.00% | 43.58% | 1.66 | 12.39 | 1.60 | 4.00 |
| HAE | Haemonetics Corporation | $63.32 | 2.96B | -0% | -52% | -67% | -37% | 21.15 | 4.32 | 2.61 | 12.54 | 47.48 | -14.83 | 57.21% | 16.30% | 12.32% | 18.83% | 10.54% | 7.22% | 1.49 | 22.76 | 1.62 | 0.88 | 2.58 | 4454.00% | 395.00% | 2338.00% | 4.02% | 0.31 | 8.56% | 0.00% | 0.00% | 6.34% | 20.13 | 31.34 | 3.28 | 2.54 |
| INSP | Inspire Medical Systems, … | $64.51 | 1.87B | +102% | +157% | -20% | +62% | 13.09 | 2.44 | 2.09 | 25.07 | 7.29 | 2.44 | 85.39% | 5.59% | 15.95% | 19.77% | 13.05% | 16.95% | 0.04 | 371.93 | 6.08 | 4.46 | -1.12 | 17943.00% | 1360.00% | -1388.00% | 4.12% | 1.22 | 20.10% | 0.00% | 0.00% | 9.20% | 31.94 | 20.74 | 1.78 | 10.66 |
| LIVN | LivaNova PLC | $70.60 | 3.86B | +8% | -48% | — | — | -15.79 | 3.19 | 2.76 | -28.32 | — | 21.61 | 67.71% | 14.36% | -17.47% | -19.24% | 15.30% | -9.49% | 0.39 | 4.04 | 1.36 | 1.05 | 1.25 | -48362.00% | 1074.00% | 2742.00% | 4.52% | 0.31 | 13.29% | 0.00% | 0.00% | 10.83% | 18.39 | 21.17 | 2.64 | 2.55 |
| PINC | Premier, Inc. | $28.26 | 2.34B | — | — | — | — | — | — | — | — | — | — | 73.41% | 0.11% | 2.00% | 3.56% | 0.04% | 1.91% | 0.18 | 0.06 | 0.64 | 0.55 | 0.85 | -7885.00% | -2479.00% | 4801.00% | — | 0.44 | 17.33% | — | 124.60% | — | — | — | — | — |
| PRCT | PROCEPT BioRobotics Corpo… | $22.69 | 1.27B | +83% | +106% | — | — | -15.10 | 3.94 | 4.69 | -15.09 | — | 3.95 | 63.70% | -33.71% | -31.02% | -24.89% | -74.26% | -18.34% | 0.14 | -11.69 | 6.85 | 5.62 | 2.93 | -171.00% | 3722.00% | -4370.00% | -4.04% | -0.74 | -41.71% | 0.00% | 0.00% | 0.44% | -11.64 | -20.71 | 3.92 | 5.16 |
| RXRX | Recursion Pharmaceuticals… | $3.67 | 1.47B | +586% | +721% | — | — | -2.52 | 1.44 | 21.75 | -1.71 | — | 2.47 | -61.96% | -867.87% | -863.35% | -59.54% | -127.75% | -44.12% | 0.07 | -358.08 | 5.50 | 5.20 | 1.19 | -1479.00% | 2692.00% | 145.00% | -23.29% | -2.52 | -74.58% | 0.00% | 0.00% | 11.05% | -1.48 | -2.53 | 12.84 | 0.01 |
| UFPT | UFP Technologies, Inc. | $210.58 | 1.62B | -43% | +6% | -65% | +13% | 23.04 | 3.71 | 2.61 | 14.60 | 146.78 | 18.38 | 28.27% | 15.32% | 11.33% | 17.82% | 14.23% | 10.64% | 0.32 | 9.42 | 1.19 | 0.65 | 0.99 | 1570.00% | 1950.00% | 3871.00% | 5.02% | 0.58 | 14.70% | 0.00% | 0.00% | 4.92% | 18.29 | 21.39 | 2.80 | 5.53 |
About Integer Holdings Corporation
Integer Holdings Corporation operates as a medical device outsource manufacturer in the United States, Puerto Rico, Costa Rica, and internationally. It operates through Medical and Non-Medical segments. The company offers products for interventional cardiology, structural heart, heart failure, peripheral vascular, neurovascular, interventional oncology, electrophysiology, vascular access, infusion therapy, hemodialysis, urology, and gastroenterology procedures. It also provides cardiac rhythm management products, including implantable pacemakers, implantable cardioverter defibrillators, insertable cardiac monitors, implantable cardiac pacing and defibrillation leads, and heart failure therapies; neuromodulation products, such as implantable spinal cord stimulators; and non-rechargeable batteries, feedthroughs, device enclosures, machined components, and lead components and sub-assemblies. In addition, the company offers rechargeable batteries and chargers; and arthroscopic, laparoscopic, and general surgery devices and components, such as harmonic scalpels, shaver blades, burr shavers, radio frequency probes, biopsy probes, trocars, electrocautery components, wound dressings, GERD treatment components, and phacoemulsification needles. Further, it provides orthopedic products that include instruments used in hip, knee, and spine surgeries, as well as reamers and chisels. Additionally, the company offers customized battery power and power management systems, and battery solutions for the energy, military, and environmental markets. Furthermore, the company provides medical technologies. It serves multi-national original equipment manufacturers and their affiliated subsidiaries in the cardiac, neuromodulation, orthopedics, vascular, and advanced surgical and portable medical markets. Integer Holdings Corporation was founded in 1970 and is headquartered in Plano, Texas.
- CEO
- Payman Khales
- Employees
- 11K
- Beta
- 0.74
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($34.54 ÷ $84.03) − 1 = -58.9% (DCF, example).