IDEXX LABORATORIES INC /DE (IDXX)
In Vitro & In Vivo Diagnostic Substances · Healthcare · $45.4B
Intrinsic Value (Consensus)
$338.07
Current Price
$573.00
Margin of Safety
-41%
41% Above Intrinsic Value
Value: $338
Price: $573
Valuation Model Estimates
Current Price: $573.00
DCF (Discounted Cash Flow)
$625.62
Graham Number
$77.22
Earnings Power Value
$126.99
Relative Value (P/E)
$261.60
Dividend Discount Model
Not applicable
—
Consensus Value
$338.07
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
75
Profitability
25/25
Strength
24/25
Valuation
7/25
Growth
19/25
Financial Health Signals
Strong profitability — ROE of 66% (above 20% is excellent)
Low debt — conservative balance sheet
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $13.08
- EPS (Forward)
- $15.70
- Book Value
- $20.26
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 66.0%
- Debt/Equity
- 28%
- Revenue Growth
- 10.4%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Healthcare)
ABEOAbeona Therapeutics ...
$37.06+300%
ABUSArbutus Biopharma Co...
$18.93+300%
ADVBAdvanced Biomed Inc....
$26.66+300%
AGENAgenus Inc.
$20.19+300%
ATRAAtara Biotherapeutic...
$41.43+300%
Data last updated: 2026-06-16
Source: Yahoo Finance