Intrinsic value of IDEXX Laboratories, Inc. (IDXX)

[per Chepakovich valuation model]

other valuations of IDXX

[per Chepakovich valuation model]  See other valuations of IDXX stock

Previous Close$693.74
Intrinsic Value
Upside potential
Previous Close
$693.74

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2021-03-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %12.5NaN
Revenue, $2707NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m2012NaN
Operating income, $m695NaN
EBITDA, $m791NaN
Interest expense (income), $mNaN
Earnings before tax, $m662NaN
Tax expense, $m80NaN
Net income, $m582NaN

BALANCE SHEET

Cash and short-term investments, $m384NaN
Total assets, $m2295NaN
Adjusted assets (=assets-cash), $m1911NaN
Average production assets, $m842NaN
Working capital, $m480NaN
Total debt, $m908NaN
Total liabilities, $m1662NaN
Total equity, $m633NaN
Debt-to-equity ratio1.436NaN
Adjusted equity ratio0.156NaN

CASH FLOW

Net income, $m582NaN
Depreciation, amort., depletion, $m96NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m648NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-107NaN
Free cash flow, $m755NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m480
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN