Valuation IDEX Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 04:17:49 2026-09-21 EDT			5-day change	1st Jan Change
196.80 ^EUR	+1.76%		+1.30%	+27.68%

09-17	IDEX Keeps Quarterly Dividend of $0.73 a Share, Payable Oct. 16 to Shareholders as of Oct. 2	MT
09-16	IDEX Corporation Declares Regular Quarterly Cash Dividend, Payable on October 16, 2026	CI

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	16,493	-	-
Change	-	-4.16%	-4.66%	-3.48%	-15.96%	23.83%	-	-
Enterprise Value (EV) ¹	18,303	18,259	17,210	17,188	14,560	17,701	17,481	17,284
Change	-	-0.24%	-5.74%	-0.13%	-15.29%	21.58%	-1.24%	-1.13%
P/E	40.2x	29.6x	27.7x	31.5x	27.8x	30.7x	27.1x	22.8x
PBR	6.44x	5.67x	4.65x	4.19x	3.3x	4.1x	3.74x	3.42x
PEG	-	1x	15.25x	-2x	-8.03x	2.2x	2.1x	1.2x
Capitalization / Revenue	6.5x	5.41x	5.02x	4.85x	3.85x	4.47x	4.22x	4x
EV / Revenue	6.62x	5.74x	5.26x	5.26x	4.21x	4.8x	4.47x	4.2x
EV / EBITDA	23.9x	20.7x	19.1x	19.7x	15.7x	17.7x	16.2x	15.3x
EV / EBIT	27.7x	23.9x	23.2x	25x	20.2x	22.5x	20.3x	19x
EV / FCF	37.2x	37.3x	27.5x	28.5x	23.6x	30x	24.5x	21.8x
FCF Yield	2.69%	2.68%	3.64%	3.51%	4.24%	3.33%	4.09%	4.58%
Dividend per Share ²	2.16	2.4	2.56	2.76	2.84	2.928	3.107	3.278
Rate of return	0.91%	1.05%	1.18%	1.32%	1.6%	1.31%	1.39%	1.47%
EPS ²	5.88	7.71	7.85	6.64	6.41	7.295	8.25	9.8
Distribution rate	36.7%	31.1%	32.6%	41.6%	44.3%	40.1%	37.7%	33.4%
Net sales ¹	2,765	3,182	3,274	3,269	3,458	3,691	3,912	4,119
EBITDA ¹	765.4	884.2	899.6	874.3	925.9	1,003	1,077	1,133
EBIT ¹	661.4	763.3	743.4	686.5	719.7	788	860.8	907.9
Net income ¹	449.4	586.9	596.1	505	483.2	546.4	604.3	713.8
Net Debt ¹	334.9	1,038	791.4	1,339	1,241	1,208	988.5	791
Reference price ²	236.32	228.33	217.11	209.29	177.94	223.72	223.72	223.72
Nbr of stocks (in thousands)	76,031	75,421	75,626	75,723	74,849	73,720	-	-
Announcement Date	2/1/22	1/31/23	2/6/24	2/4/25	2/4/26	-	-	-

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	30.67x	4.8x	17.65x	1.31%	16.49B
GRACO INC.	23.65x	5.04x	15.41x	1.54%	12.35B
FLOWSERVE CORPORATION	20.04x	2.17x	12.04x	1.19%	9.39B
INTERPUMP GROUP S.P.A.	16.43x	1.78x	8.05x	1.02%	4.25B
FRANKLIN ELECTRIC CO., INC.	20.8x	1.88x	12.12x	-	4.22B
HAYWARD HOLDINGS, INC.	18.04x	2.81x	10.53x	-.--%	2.76B
THE GORMAN-RUPP COMPANY	26.88x	2.96x	14.85x	-	1.93B
ZHEJIANG DAYUAN PUMPS INDUSTRY CO., LTD	43.72x	-	-	-	1.9B
KSB SE & CO. KGAA	10.25x	0.37x	3.18x	3.22%	1.68B
Average	23.39x	2.73x	11.73x	1.38%	6.11B
Weighted average by Cap.	24.48x	3.60x	14.00x	1.31%