Valuation IDEXX Laboratories, Inc.
Stocks
IDXX
US45168D1046
Medical Equipment, Supplies & Distribution
|
Market Closed -
Nasdaq
16:00:00 2026-10-13 EDT
|
5-day change | 1st Jan Change | ||
| 520.31 USD | -0.69% |
|
+0.95% | -23.09% |
| 10-12 | KeyBanc Initiates IDEXX Laboratories at Sector Weight | MT |
| 09-30 | IDEXX Laboratories Acquires Veterinary AI Platform CoVetAI | 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 | 40,991 | - | - |
| Change | - | -39.49% | 36.44% | -26.56% | 59.57% | -24.12% | - | - |
| Enterprise Value (EV) 1 | 56,612 | 35,022 | 46,592 | 34,434 | 54,690 | 41,359 | 40,893 | 40,094 |
| Change | - | -38.14% | 33.04% | -26.09% | 58.83% | -24.38% | -1.13% | -1.95% |
| P/E | 76.6x | 50.8x | 55.2x | 38.7x | 51.7x | 35.2x | 31.2x | 27.5x |
| PBR | 82.6x | 55.6x | 31x | 21.6x | 34.1x | 20.7x | 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 | 8.68x | 7.98x | 7.31x |
| EV / Revenue | 17.6x | 10.4x | 12.7x | 8.83x | 12.7x | 8.76x | 7.96x | 7.15x |
| 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 | 27.1x | 24.2x | 21.2x |
| EV / FCF | 89x | 88.9x | 60.3x | 42.6x | 51.7x | 35.3x | 31.2x | 27.2x |
| FCF Yield | 1.12% | 1.13% | 1.66% | 2.35% | 1.93% | 2.84% | 3.21% | 3.67% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 8.6 | 8.03 | 10.06 | 10.67 | 13.08 | 14.77 | 16.69 | 18.91 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,215 | 3,367 | 3,661 | 3,898 | 4,304 | 4,722 | 5,139 | 5,606 |
| EBITDA 1 | 1,037 | 1,011 | 1,212 | 1,225 | 1,505 | 1,686 | 1,858 | 2,061 |
| EBIT 1 | 932 | 898.8 | 1,097 | 1,128 | 1,360 | 1,526 | 1,692 | 1,888 |
| Net income 1 | 744.8 | 679.1 | 845 | 887.9 | 1,059 | 1,178 | 1,313 | 1,470 |
| 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 | 520.31 | 520.31 | 520.31 |
| Nbr of stocks (in thousands) | 84,794 | 82,817 | 83,052 | 81,885 | 79,851 | 78,781 | - | - |
| Announcement Date | 2/2/22 | 2/6/23 | 2/5/24 | 2/3/25 | 2/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.48x | 8.82x | 24.71x | -.--% | 40.99B | |
| 29.81x | 3.99x | 15.41x | 2.52% | 178B | |
| 19.66x | 3.56x | 12.74x | 3.06% | 119B | |
| 22x | 4.32x | 15.07x | 1.27% | 108B | |
| 25.99x | 2.56x | 10.26x | 2.76% | 75.27B | |
| 17.8x | 0.21x | 12.98x | 0.73% | 62.99B | |
| 30.51x | 7.58x | 19.51x | 1.31% | 53.46B | |
| 36.4x | 3.49x | 11.96x | 2.08% | 51.04B | |
| 34.52x | 6.05x | 19x | -.--% | 32.1B | |
| 48.26x | 1.32x | 12.25x | 0.2% | 31.32B | |
| Average | 30.04x | 4.19x | 15.39x | 1.39% | 75.21B | |
| Weighted average by Cap. | 27.47x | 3.97x | 14.81x | 1.84% |
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
