IDXX
IDEXX Laboratories Inc
Price:  
504.83 
USD
Volume:  
555,044.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IDXX Intrinsic Value

-3.60 %
Upside

What is the intrinsic value of IDXX?

As of 2025-05-23, the Intrinsic Value of IDEXX Laboratories Inc (IDXX) is 486.82 USD. This IDXX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 504.83 USD, the upside of IDEXX Laboratories Inc is -3.60%.

The range of the Intrinsic Value is 290.17 - 1,656.19 USD

Is IDXX undervalued or overvalued?

Based on its market price of 504.83 USD and our intrinsic valuation, IDEXX Laboratories Inc (IDXX) is overvalued by 3.60%.

504.83 USD
Stock Price
486.82 USD
Intrinsic Value
Intrinsic Value Details

IDXX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 290.17 - 1,656.19 486.82 -3.6%
DCF (Growth 10y) 350.55 - 1,868.85 570.50 13.0%
DCF (EBITDA 5y) 286.01 - 440.88 349.97 -30.7%
DCF (EBITDA 10y) 346.22 - 548.73 428.92 -15.0%
Fair Value 187.14 - 187.14 187.14 -62.93%
P/E 360.90 - 528.98 457.95 -9.3%
EV/EBITDA 215.02 - 409.46 330.23 -34.6%
EPV 116.26 - 162.81 139.53 -72.4%
DDM - Stable 155.43 - 1,157.72 656.57 30.1%
DDM - Multi 240.18 - 1,400.90 411.08 -18.6%

IDXX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 40,911.42
Beta 0.71
Outstanding shares (mil) 81.04
Enterprise Value (mil) 41,687.68
Market risk premium 4.60%
Cost of Equity 6.92%
Cost of Debt 8.83%
WACC 6.92%