Valuation IDEX Corporation

Stocks

Market Closed - NYSE Other stock markets 06:00:02 28/07/26 am AEST			5-day change	1st Jan Change
223.83 ^USD	+0.25%		+1.17%	+25.79%

21/07	Oppenheimer Adjusts Price Target on IDEX to $260 From $250, Maintains Outperform Rating	MT
20/07	Stifel Adjusts Price Target on IDEX to $257 From $250, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,968	17,221	16,419	15,848	13,319	16,567	-	-
Change	-	-4.16%	-4.66%	-3.48%	-15.96%	24.39%	-	-
Enterprise Value (EV) ¹	18,303	18,259	17,210	17,188	14,560	17,733	17,460	17,315
Change	-	-0.24%	-5.74%	-0.13%	-15.29%	21.79%	-1.54%	-0.83%
P/E	40.2x	29.6x	27.7x	31.5x	27.8x	31.7x	28.5x	25.1x
PBR	6.44x	5.67x	4.65x	4.19x	3.3x	4.05x	3.69x	3.38x
PEG	-	1x	15.25x	-2x	-8.03x	3.2x	2.6x	1.8x
Capitalization / Revenue	6.5x	5.41x	5.02x	4.85x	3.85x	4.56x	4.36x	4.11x
EV / Revenue	6.62x	5.74x	5.26x	5.26x	4.21x	4.88x	4.59x	4.29x
EV / EBITDA	23.9x	20.7x	19.1x	19.7x	15.7x	18.2x	16.9x	15.4x
EV / EBIT	27.7x	23.9x	23.2x	25x	20.2x	23.4x	21.3x	19.2x
EV / FCF	37.2x	37.3x	27.5x	28.5x	23.6x	30x	24.7x	22.4x
FCF Yield	2.69%	2.68%	3.64%	3.51%	4.24%	3.33%	4.05%	4.46%
Dividend per Share ²	2.16	2.4	2.56	2.76	2.84	2.94	3.114	3.308
Rate of return	0.91%	1.05%	1.18%	1.32%	1.6%	1.31%	1.39%	1.48%
EPS ²	5.88	7.71	7.85	6.64	6.41	7.054	7.841	8.917
Distribution rate	36.7%	31.1%	32.6%	41.6%	44.3%	41.7%	39.7%	37.1%
Net sales ¹	2,765	3,182	3,274	3,269	3,458	3,632	3,802	4,035
EBITDA ¹	765.4	884.2	899.6	874.3	925.9	975.1	1,035	1,122
EBIT ¹	661.4	763.3	743.4	686.5	719.7	758.6	819.3	902.5
Net income ¹	449.4	586.9	596.1	505	483.2	522.9	573.2	655.8
Net Debt ¹	334.9	1,038	791.4	1,339	1,241	1,166	893.1	748.5
Reference price ²	236.32	228.33	217.11	209.29	177.94	223.83	223.83	223.83
Nbr of stocks (in thousands)	76,031	75,421	75,626	75,723	74,849	74,015	-	-
Announcement Date	1/2/22	31/1/23	6/2/24	4/2/25	4/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IDEX CORPORATION	31.65x	4.87x	18.14x	1.32%	16.53B
GRACO INC.	24.76x	5.2x	15.91x	1.48%	12.88B
FLOWSERVE CORPORATION	18.71x	2.12x	11.85x	1.22%	9.25B
FRANKLIN ELECTRIC CO., INC.	23.27x	2.11x	13.55x	1.11%	4.67B
INTERPUMP GROUP S.P.A.	16.36x	1.76x	7.96x	1.04%	4.11B
HAYWARD HOLDINGS, INC.	21.25x	3.08x	11.34x	-.--%	3.13B
THE GORMAN-RUPP COMPANY	29.4x	3.29x	16.76x	-	2.16B
KSB SE & CO. KGAA	11x	0.39x	3.34x	3%	1.75B
ZHEJIANG DAYUAN PUMPS INDUSTRY CO., LTD	37.73x	-	-	-	1.62B
KSB LIMITED	43.12x	-	-	0.65%	1.57B
Average	25.73x	2.85x	12.36x	1.23%	5.77B
Weighted average by Cap.	25.47x	3.70x	14.46x	1.26%