IEX
IDEX Corp
Price:  
200.29 
USD
Volume:  
333,793.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IEX Intrinsic Value

%
Upside

As of 2024-06-18, the Intrinsic Value of IDEX Corp (IEX) is 180.44 USD. This IEX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 200.29 USD, the upside of IDEX Corp is %.

The range of the Intrinsic Value is 128.62 - 307.80 USD

200.29 USD
Stock Price
180.44 USD
Intrinsic Value
Intrinsic Value Details

IEX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 128.62 - 307.80 180.44 -9.9%
DCF (Growth 10y) 143.75 - 320.30 195.38 -2.4%
DCF (EBITDA 5y) 170.04 - 219.23 202.79 1.2%
DCF (EBITDA 10y) 177.87 - 244.67 216.35 8.0%
Fair Value 66.45 - 66.45 66.45 -66.83%
P/E 160.89 - 194.91 171.85 -14.2%
EV/EBITDA 149.50 - 194.31 179.99 -10.1%
EPV 63.35 - 88.04 75.69 -62.2%
DDM - Stable 60.99 - 183.74 122.37 -38.9%
DDM - Multi 94.38 - 216.29 130.89 -34.6%

IEX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,161.95
Beta 0.84
Outstanding shares (mil) 75.70
Enterprise Value (mil) 15,869.25
Market risk premium 4.60%
Cost of Equity 10.25%
Cost of Debt 4.31%
WACC 9.69%