Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
349.17 USD604.24 USD815.98 USD
-9.27%
604.24 USDCurrent price is close to the base model value.
I
HealthcareDiagnostics & ResearchUnited States
IDXX.US · IDEXX Laboratories, Inc.
NMS · US · USD
Latest price548.22 USD
30D+5.24%
Vs. base value+19.9%
Research summary
IDXX.US latest organized financial period shows revenue grew +10.42% YoY and net income grew +19.33% YoY. Current price is about 548 USD, while the model base case is about 457 USD; the current price sits +19.9% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue4B USD
Net income1B USD
Free cash flow1B USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price548.22 USD
Base value457.20 USD
Vs. base+19.9%
Price date2026/04/28
282.60 USD457.20 USD595.74 USD
+19.91%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
282.60 USD457.20 USD595.74 USD
+19.91%
457.20 USDCurrent price is 19.9% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth14.7%
Current price implies roughly 14.7% annualized FCF growth.
14.7%Current price implies roughly 14.7% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
129.52 USD129.52 USD129.52 USD
+323%
129.52 USDCurrent price is 323.3% above the base model value.
Updated: 2026/04/29 07:22
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 4B USD | 1B USD | 1B USD | 13.08 |
| 2024/12/30 | Annual | 4B USD | 888M USD | 808M USD | 10.67 |
| 2023/12/30 | Annual | 4B USD | 845M USD | 773M USD | 10.06 |
| 2022/12/30 | Annual | 3B USD | 679M USD | 394M USD | 8.03 |
| 2021/12/30 | Annual | 3B USD | 745M USD | 636M USD | 8.6 |
Ad placement