Previous Close | $181.25 |
Intrinsic Value | $9.94 |
Upside potential | -95% |
Data is not available at this time.
IDEX Corporation operates as a diversified industrial manufacturer, specializing in highly engineered fluidics, optics, and fire & safety solutions. The company serves niche markets with proprietary technologies, catering to sectors such as life sciences, water management, and industrial automation. Its revenue model is driven by a mix of recurring aftermarket sales and capital equipment, ensuring stable cash flows. IDEX maintains a competitive edge through innovation, precision engineering, and strong customer relationships, positioning itself as a leader in specialized industrial applications. The company’s market position is reinforced by its ability to deliver customized solutions, often with high switching costs for clients. Its diversified portfolio mitigates sector-specific risks while allowing cross-selling opportunities across its three primary segments: Fluid & Metering Technologies, Health & Science Technologies, and Fire & Safety/Diversified Products. This strategic focus on high-margin, mission-critical products supports sustained profitability and resilience in cyclical markets.
IDEX reported FY 2024 revenue of $3.27 billion, with net income of $505 million, reflecting a robust 15.4% net margin. Diluted EPS stood at $6.64, supported by disciplined cost management and operational efficiency. Operating cash flow of $668.1 million underscores strong cash conversion, while capital expenditures of $65.1 million indicate prudent reinvestment for growth. The company’s ability to maintain high profitability amid varying demand conditions highlights its pricing power and lean operations.
The company demonstrates consistent earnings power, with operating cash flow covering capital expenditures nearly 10x. Its capital-light model allows for high returns on invested capital, driven by premium product pricing and recurring revenue streams. IDEX’s focus on high-margin segments, such as life sciences and precision fluidics, enhances capital efficiency, enabling sustained shareholder returns without excessive leverage.
IDEX maintains a solid balance sheet, with $620.8 million in cash and equivalents against $1.96 billion in total debt. The manageable leverage ratio and strong liquidity position provide flexibility for strategic acquisitions or organic investments. The company’s financial health is further evidenced by its consistent free cash flow generation, which supports both growth initiatives and shareholder distributions.
IDEX has demonstrated steady growth through a combination of organic innovation and strategic acquisitions. The company’s dividend policy is conservative yet reliable, with a $2.71 annual dividend per share, reflecting a payout ratio of approximately 41% of net income. This balanced approach ensures reinvestment in high-return projects while rewarding shareholders, aligning with its long-term growth strategy.
The market values IDEX at a premium, reflecting its strong margins, predictable cash flows, and niche market leadership. Investors likely anticipate mid-single-digit revenue growth, supported by secular trends in automation and healthcare. The company’s valuation multiples suggest confidence in its ability to sustain above-industry profitability and disciplined capital allocation.
IDEX’s strategic advantages lie in its engineering expertise, diversified end markets, and strong aftermarket presence. The outlook remains positive, with tailwinds from increasing automation and regulatory demands in fire safety and water management. Risks include cyclical demand in industrial markets, but the company’s resilient business model positions it well for long-term outperformance.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |