Innovex International, Inc. (INVX)
Oil & Gas Field Machinery & Equipment · Industrials · $1.6B
Intrinsic Value (Consensus)
$21.32
Current Price
$24.00
Margin of Safety
-11.2%
11.2% Above Intrinsic Value
Value: $21
Price: $24
Valuation Model Estimates
Current Price: $24.00
DCF (Discounted Cash Flow)
$29.24
Graham Number
$20.40
Earnings Power Value
$11.65
Relative Value (P/E)
$24.00
Dividend Discount Model
Not applicable
—
Consensus Value
$21.32
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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%.
Key Financials
- EPS (TTM)
- $1.20
- EPS (Forward)
- $1.22
- Book Value
- $15.41
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 7.9%
- Debt/Equity
- 2%
- Revenue Growth
- 48.0%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance