The Discounted Cash Flow (DCF) valuation of IDEXX Laboratories Inc (IDXX) is 291.03 USD. With the latest stock price at 422.92 USD, the upside of IDEXX Laboratories Inc based on DCF is -31.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 10.5% | 9.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 204.62 - 518.75 | 291.03 |
| Upside | -51.6% - 22.7% | -31.2% |