Valuation IDEXX Laboratories, Inc.
Stocks
IDXX
US45168D1046
Medical Equipment, Supplies & Distribution
|
Market Closed -
Nasdaq
06:00:00 03/10/26 am AEST
|
5-day change | 1st Jan Change | ||
| 518.39 USD | +0.12% |
|
-0.17% | -23.38% |
| 01/10 | IDEXX Laboratories Acquires Veterinary AI Platform CoVetAI | MT |
| 17/09 | Exchange-Traded Funds, Equity Futures Higher Pre-Bell Thursday Amid Economic Data, Fed Rate Hike | MT |
Company Valuation: IDEXX Laboratories, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 55,833 | 33,786 | 46,098 | 33,854 | 54,022 | 40,839 | - | - |
| Change | - | -39.49% | 36.44% | -26.56% | 59.57% | -24.4% | - | - |
| Enterprise Value (EV) 1 | 56,612 | 35,022 | 46,592 | 34,434 | 54,690 | 41,207 | 40,742 | 39,943 |
| Change | - | -38.14% | 33.04% | -26.09% | 58.83% | -24.65% | -1.13% | -1.96% |
| P/E | 76.6x | 50.8x | 55.2x | 38.7x | 51.7x | 35.1x | 31x | 27.4x |
| PBR | 82.6x | 55.6x | 31x | 21.6x | 34.1x | 20.6x | 15.3x | 11.2x |
| PEG | - | -7.66x | 2.2x | 6.38x | 2.3x | 2.7x | 2.4x | 2.1x |
| Capitalization / Revenue | 17.4x | 10x | 12.6x | 8.69x | 12.6x | 8.65x | 7.94x | 7.28x |
| EV / Revenue | 17.6x | 10.4x | 12.7x | 8.83x | 12.7x | 8.73x | 7.93x | 7.12x |
| EV / EBITDA | 54.6x | 34.7x | 38.4x | 28.1x | 36.3x | 24.5x | 22x | 19.5x |
| EV / EBIT | 60.7x | 39x | 42.5x | 30.5x | 40.2x | 27x | 24.1x | 21.1x |
| EV / FCF | 89x | 88.9x | 60.3x | 42.6x | 51.7x | 35.1x | 31.4x | 27.5x |
| FCF Yield | 1.12% | 1.13% | 1.66% | 2.35% | 1.93% | 2.85% | 3.18% | 3.64% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 8.6 | 8.03 | 10.06 | 10.67 | 13.08 | 14.77 | 16.7 | 18.93 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,215 | 3,367 | 3,661 | 3,898 | 4,304 | 4,723 | 5,141 | 5,607 |
| EBITDA 1 | 1,037 | 1,011 | 1,212 | 1,225 | 1,505 | 1,679 | 1,849 | 2,048 |
| EBIT 1 | 932 | 898.8 | 1,097 | 1,128 | 1,360 | 1,527 | 1,692 | 1,890 |
| Net income 1 | 744.8 | 679.1 | 845 | 887.9 | 1,059 | 1,179 | 1,315 | 1,473 |
| Net Debt 1 | 779.2 | 1,236 | 493.9 | 579.3 | 667.8 | 368 | -97.34 | -896.8 |
| Reference price 2 | 658.46 | 407.96 | 555.05 | 413.44 | 676.53 | 518.39 | 518.39 | 518.39 |
| Nbr of stocks (in thousands) | 84,794 | 82,817 | 83,052 | 81,885 | 79,851 | 78,781 | - | - |
| Announcement Date | 2/2/22 | 6/2/23 | 5/2/24 | 3/2/25 | 2/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.11x | 8.73x | 24.55x | -.--% | 40.84B | |
| 27.63x | 3.84x | 14.83x | 2.64% | 169B | |
| 18.25x | 3.37x | 12.04x | 3.26% | 110B | |
| 21.42x | 4.21x | 14.72x | 1.31% | 106B | |
| 25.26x | 2.48x | 10.04x | 2.86% | 73.87B | |
| 16.92x | 0.2x | 12.42x | 0.77% | 58.98B | |
| 29.6x | 7.3x | 18.91x | 1.35% | 51.28B | |
| 34.07x | 3.32x | 11.38x | 2.22% | 48.16B | |
| 34.3x | 6.01x | 18.87x | -.--% | 32.21B | |
| 46.7x | 1.32x | 12.21x | 0.2% | 31.24B | |
| Average | 28.93x | 4.08x | 15.00x | 1.46% | 72.14B | |
| Weighted average by Cap. | 26.28x | 3.86x | 14.38x | 1.92% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- IDXX Stock
- Valuation IDEXX Laboratories, Inc.
Select your edition
All financial news and data tailored to specific country editions
