As of 2024-12-15, the Intrinsic Value of IDEX Corp (IEX) is
219.18 USD. This IEX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 223.00 USD, the upside of IDEX Corp is
-1.70%.
The range of the Intrinsic Value is 154.75 - 372.93 USD
219.18 USD
Intrinsic Value
IEX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
154.75 - 372.93 |
219.18 |
-1.7% |
| DCF (Growth 10y) |
183.96 - 410.47 |
251.42 |
12.7% |
| DCF (EBITDA 5y) |
215.81 - 284.86 |
260.51 |
16.8% |
| DCF (EBITDA 10y) |
234.04 - 323.28 |
285.73 |
28.1% |
| Fair Value |
56.39 - 56.39 |
56.39 |
-74.71% |
| P/E |
160.36 - 199.24 |
176.47 |
-20.9% |
| EV/EBITDA |
170.87 - 216.07 |
198.81 |
-10.8% |
| EPV |
63.62 - 87.99 |
75.81 |
-66.0% |
| DDM - Stable |
58.53 - 172.51 |
115.52 |
-48.2% |
| DDM - Multi |
130.10 - 287.30 |
177.92 |
-20.2% |
IEX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
16,885.56 |
| Beta |
0.80 |
| Outstanding shares (mil) |
75.72 |
| Enterprise Value (mil) |
18,328.06 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.06% |
| Cost of Debt |
4.25% |
| WACC |
8.65% |