IDXX

Nasdaq

IDEXX LABORATORIES INC /DE

Health Care, Health Care Equipment

$586.67

close 7 Aug 2026

-10.04%

52-week change

$46.27B

market cap

$518.55

$769.98

52-week range

Expected price

$641.06 – $783.52

Current price

$586.67

Signal

Could be undervalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)41.23x

P/S (TTM)10.16x

P/B28.70x

EV/EBITDA (TTM)28.85x

FCF yield (TTM)2.71%

PEG (TTM, GAAP)2.33

Context

P/E, own 5-year average51.42x

P/E, sector median29.65x*

Price at 5-year median P/E$721.36*

Forward — analyst consensus

Forward P/E (FY2026)39.66x*

Forward P/E (FY2027)35.15x

Forward PEG3.09*

Consensus EPS FY2026 (12 analysts)$14.79

EPS growth (FY2026→FY2027)12.83%

Revenue growth (FY2026)9.76%

Street view

Price target (mean)$705.85*

Target upside20.31%

Ratings (buy / hold / sell)8 / 5 / 1

FY2026 EPS revisions, 30d (up / down)2 / 1

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

period to 30 Jun 2026, filed 4 Aug 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR +14.33%10Y CAGR +22.50%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$586.67

Cash & equivalents$196.93M

Total debt$449.86M

Shares outstanding78.87M

Result

DCF price per share$741.10

Current price$586.67

Margin of safety+26.32%

PV of years 1–10$17.39B

PV of terminal value$41.32B

Equity value$58.45B

Market-implied growth+11.32%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$1.43B	$1.64B	$1.87B	$2.14B	$2.45B	$2.80B	$3.20B	$3.66B	$4.19B	$4.79B	$89.20B
PV	$1.33B	$1.41B	$1.49B	$1.58B	$1.67B	$1.77B	$1.87B	$1.98B	$2.09B	$2.22B	$41.32B

period to 30 Jun 2026, filed 4 Aug 2026, close 7 Aug 2026