IDXX
IDEXX Laboratories Inc
Price:  
516.10 
USD
Volume:  
503,707.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IDXX Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of IDEXX Laboratories Inc (IDXX) is 310.24 USD. This IDXX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 516.10 USD, the upside of IDEXX Laboratories Inc is %.

The range of the Intrinsic Value is 213.82 - 588.64 USD

516.10 USD
Stock Price
310.24 USD
Intrinsic Value
Intrinsic Value Details

IDXX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 213.82 - 588.64 310.24 -39.9%
DCF (Growth 10y) 252.24 - 651.33 355.78 -31.1%
DCF (EBITDA 5y) 253.47 - 444.24 334.35 -35.2%
DCF (EBITDA 10y) 287.64 - 507.76 378.51 -26.7%
Fair Value 194.29 - 194.29 194.29 -62.35%
P/E 350.52 - 441.86 381.03 -26.2%
EV/EBITDA 197.84 - 375.48 305.94 -40.7%
EPV 89.25 - 120.20 104.72 -79.7%
DDM - Stable 107.69 - 393.71 250.70 -51.4%
DDM - Multi 162.26 - 466.79 241.50 -53.2%

IDXX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 42,862.11
Beta 1.82
Outstanding shares (mil) 83.05
Enterprise Value (mil) 43,410.45
Market risk premium 4.60%
Cost of Equity 8.58%
Cost of Debt 4.31%
WACC 8.48%