Innovex International, Inc. (INVX)
Oil & Gas Field Machinery & Equipment · Industrials · $1.8B
Intrinsic Value (Consensus)
$21.32
Current Price
$26.75
Margin of Safety
-20.3%
20.3% Above Intrinsic Value
Value: $21
Price: $27
Valuation Model Estimates
Current Price: $26.75
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%.
Health Score
C
64
Profitability
15/25
Strength
24/25
Valuation
9/25
Growth
16/25
Financial Health Signals
Low debt — conservative balance sheet
High free cash flow yield (8.6%) — generating lots of cash relative to price
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
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance