Valuation IDEXX Laboratories, Inc.

Stocks

Real-time Estimate Cboe BZX 15:38:50 2026-11-03 EST			5-day change	1st Jan Change
675.10 ^USD	+0.51%		+20.34%	-0.16%

01:05pm	IDEXX Laboratories Delivered Strong Results Despite Lackluster Vet Visit Backdrop, UBS Says	MT
12:04pm	IDEXX Laboratories' Q3 Results Reflect Ability to Sustain Robust Pricing Despite Lower Vet Visits, UBS Says	MT

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	52,913	-	-
Change	-	-39.49%	36.44%	-26.56%	59.57%	-2.05%	-	-
Enterprise Value (EV) ¹	56,612	35,022	46,592	34,434	54,690	53,014	52,822	52,249
Change	-	-38.14%	33.04%	-26.09%	58.83%	-3.06%	-0.36%	-1.09%
P/E	76.6x	50.8x	55.2x	38.7x	51.7x	45.3x	40.3x	35.4x
PBR	82.6x	55.6x	31x	21.6x	34.1x	26.9x	19.8x	14.4x
PEG	-	-7.66x	2.2x	6.38x	2.3x	3.4x	3.3x	2.5x
Capitalization / Revenue	17.4x	10x	12.6x	8.69x	12.6x	11.1x	10.2x	9.37x
EV / Revenue	17.6x	10.4x	12.7x	8.83x	12.7x	11.1x	10.2x	9.25x
EV / EBITDA	54.6x	34.7x	38.4x	28.1x	36.3x	31.3x	28.4x	25.3x
EV / EBIT	60.7x	39x	42.5x	30.5x	40.2x	34.6x	31.2x	27.6x
EV / FCF	89x	88.9x	60.3x	42.6x	51.7x	44x	40.3x	35.7x
FCF Yield	1.12%	1.13%	1.66%	2.35%	1.93%	2.27%	2.48%	2.8%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	8.6	8.03	10.06	10.67	13.08	14.84	16.66	19
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,215	3,367	3,661	3,898	4,304	4,757	5,168	5,648
EBITDA ¹	1,037	1,011	1,212	1,225	1,505	1,693	1,861	2,068
EBIT ¹	932	898.8	1,097	1,128	1,360	1,531	1,692	1,896
Net income ¹	744.8	679.1	845	887.9	1,059	1,200	1,318	1,476
Net Debt ¹	779.2	1,236	493.9	579.3	667.8	101.6	-90.86	-664
Reference price ²	658.46	407.96	555.05	413.44	676.53	671.64	671.64	671.64
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

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.($)
IDEXX LABORATORIES, INC.	44.66x	11.28x	31.6x	-.--%	52.91B
ABBOTT LABORATORIES	36.44x	4.29x	16.1x	2.35%	191B
MEDTRONIC PLC	21.35x	3.66x	13.1x	2.86%	122B
STRYKER CORPORATION	26.33x	4.72x	16.13x	1.18%	117B
ESSILORLUXOTTICA	32.8x	3.15x	12.71x	2.17%	96.21B
CENCORA, INC.	17.92x	0.21x	13.38x	0.7%	64.47B
HOYA CORPORATION	29.83x	7.43x	18.98x	1.36%	52.51B
BECTON, DICKINSON AND COMPANY	40.48x	3.63x	12.36x	2.1%	54.1B
ALCON INC.	43.69x	3.46x	12.85x	0.5%	35.65B
DEXCOM, INC.	33.29x	5.98x	18.73x	-.--%	31.61B
Average	32.68x	4.78x	16.59x	1.32%	81.64B
Weighted average by Cap.	31.43x	4.44x	15.95x	1.7%