investorscraft@gmail.com

Intrinsic Value of IDEX Corporation (IEX)

Previous Close$181.25
Intrinsic Value
Upside potential
Previous Close
$181.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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