Valuation IDEX Corporation Deutsche Boerse AG
Stocks
ID7
US45167R1041
Industrial Machinery & Equipment
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 195.80 EUR | +1.03% |
|
-0.20% | +28.73% |
| 07-21 | Oppenheimer Adjusts Price Target on IDEX to $260 From $250, Maintains Outperform Rating | MT |
| 07-20 | Stifel Adjusts Price Target on IDEX to $257 From $250, Maintains Buy Rating | MT |
Company Valuation: IDEX Corporation
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 | 16,525 | - | - |
| Change | - | -4.16% | -4.66% | -3.48% | -15.96% | 24.08% | - | - |
| Enterprise Value (EV) 1 | 18,303 | 18,259 | 17,210 | 17,188 | 14,560 | 17,691 | 17,418 | 17,274 |
| Change | - | -0.24% | -5.74% | -0.13% | -15.29% | 21.51% | -1.54% | -0.83% |
| P/E | 40.2x | 29.6x | 27.7x | 31.5x | 27.8x | 31.7x | 28.5x | 25x |
| PBR | 6.44x | 5.67x | 4.65x | 4.19x | 3.3x | 4.04x | 3.68x | 3.37x |
| 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 | 4.55x | 4.35x | 4.1x |
| EV / Revenue | 6.62x | 5.74x | 5.26x | 5.26x | 4.21x | 4.87x | 4.58x | 4.28x |
| EV / EBITDA | 23.9x | 20.7x | 19.1x | 19.7x | 15.7x | 18.1x | 16.8x | 15.4x |
| EV / EBIT | 27.7x | 23.9x | 23.2x | 25x | 20.2x | 23.3x | 21.3x | 19.1x |
| 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% | 3.34% | 4.06% | 4.47% |
| 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% | 1.32% | 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 | 223.27 | 223.27 | 223.27 |
| Nbr of stocks (in thousands) | 76,031 | 75,421 | 75,626 | 75,723 | 74,849 | 74,015 | - | - |
| Announcement Date | 2/1/22 | 1/31/23 | 2/6/24 | 2/4/25 | 2/4/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.75x | 5.2x | 15.97x | 1.48% | 12.88B | |
| 18.71x | 2.12x | 11.85x | 1.22% | 9.25B | |
| 23.27x | 2.11x | 13.55x | 1.11% | 4.67B | |
| 16.36x | 1.76x | 7.96x | 1.04% | 4.11B | |
| 21.25x | 3.08x | 11.34x | -.--% | 3.13B | |
| 31.27x | 3.29x | 16.76x | - | 2.16B | |
| 11x | 0.39x | 3.34x | 3% | 1.75B | |
| 37.73x | - | - | - | 1.62B | |
| 43.12x | - | - | 0.65% | 1.57B | |
| Average | 25.28x | 2.56x | 11.54x | 1.21% | 4.57B | |
| Weighted average by Cap. | 23.09x | 3.19x | 12.88x | 1.23% |
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
- IEX Stock
- ID7 Stock
- Valuation IDEX Corporation
Select your edition
All financial news and data tailored to specific country editions
