Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
349.17美元604.24美元815.98美元
-6.34%
604.24美元Current price is close to the base model value.
ID
HealthcareDiagnostics & ResearchUnited States
IDXX.US · IDEXX Laboratories, Inc.
NMS · US · USD
Latest price565.93美元
30D-1.37%
Vs. base value+23.8%
Research summary
IDXX.US latest organized financial period shows revenue up 10.42% year over year and net income up 19.33% year over year. Current price is about 565.93美元, while the model base case is about 457.20美元; the price is 23.8% from the base case. This summary is intended for public-information research and model review.
Key financial trend
Unit: 美元
Revenue43.04亿美元
Net income10.59亿美元
Free cash flow10.57亿美元
Operating cash flow11.82亿美元
Price trend
Price date: 2026/04/23 · Updated: 2026/04/25 07:53
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price565.93美元
Base value457.20美元
Vs. base+23.8%
Price date2026/04/23
282.60美元457.20美元595.74美元
+23.78%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
282.60美元457.20美元595.74美元
+23.78%
457.20美元Current price is 23.8% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
---
-
15.1%当前价格隐含未来 FCF 年化增长约 15.1%。
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
129.52美元129.52美元129.52美元
+337%
129.52美元Current price is 336.9% above the base model value.
Updated: 2026/04/25 07:53
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 80
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 43.04亿美元 | 10.59亿美元 | 10.57亿美元 | 13.08 |
| 2024/12/30 | Annual | 38.98亿美元 | 8.88亿美元 | 8.08亿美元 | 10.67 |
| 2023/12/30 | Annual | 36.61亿美元 | 8.45亿美元 | 7.73亿美元 | 10.06 |
| 2022/12/30 | Annual | 33.67亿美元 | 6.79亿美元 | 3.94亿美元 | 8.03 |
| 2021/12/30 | Annual | 32.15亿美元 | 7.45亿美元 | 6.36亿美元 | 8.6 |
Related stocks
View allAd placement