Company Valuation: IDEX Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 17,968 17,221 16,419 15,848 13,319 17,176 - -
Change - -4.16% -4.66% -3.48% -15.96% 28.96% - -
Enterprise Value (EV) 1 18,303 18,259 17,210 17,188 14,560 18,384 18,164 17,967
Change - -0.24% -5.74% -0.13% -15.29% 26.27% -1.2% -1.09%
P/E 40.2x 29.6x 27.7x 31.5x 27.8x 31.9x 28.2x 23.8x
PBR 6.44x 5.67x 4.65x 4.19x 3.3x 4.27x 3.9x 3.56x
PEG - 1x 15.25x -2x -8.03x 2.3x 2.2x 1.3x
Capitalization / Revenue 6.5x 5.41x 5.02x 4.85x 3.85x 4.65x 4.39x 4.17x
EV / Revenue 6.62x 5.74x 5.26x 5.26x 4.21x 4.98x 4.64x 4.36x
EV / EBITDA 23.9x 20.7x 19.1x 19.7x 15.7x 18.3x 16.9x 15.9x
EV / EBIT 27.7x 23.9x 23.2x 25x 20.2x 23.3x 21.1x 19.8x
EV / FCF 37.2x 37.3x 27.5x 28.5x 23.6x 31.2x 25.4x 22.7x
FCF Yield 2.69% 2.68% 3.64% 3.51% 4.24% 3.21% 3.93% 4.41%
Dividend per Share 2 2.16 2.4 2.56 2.76 2.84 2.928 3.107 3.278
Rate of return 0.91% 1.05% 1.18% 1.32% 1.6% 1.26% 1.33% 1.41%
EPS 2 5.88 7.71 7.85 6.64 6.41 7.295 8.25 9.8
Distribution rate 36.7% 31.1% 32.6% 41.6% 44.3% 40.1% 37.7% 33.4%
Net sales 1 2,765 3,182 3,274 3,269 3,458 3,691 3,912 4,119
EBITDA 1 765.4 884.2 899.6 874.3 925.9 1,003 1,077 1,133
EBIT 1 661.4 763.3 743.4 686.5 719.7 788 860.8 907.9
Net income 1 449.4 586.9 596.1 505 483.2 546.4 604.3 713.8
Net Debt 1 334.9 1,038 791.4 1,339 1,241 1,208 988.5 791
Reference price 2 236.32 228.33 217.11 209.29 177.94 232.99 232.99 232.99
Nbr of stocks (in thousands) 76,031 75,421 75,626 75,723 74,849 73,720 - -
Announcement Date 01/02/22 31/01/23 06/02/24 04/02/25 04/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.94x4.98x18.34x1.26% 17.18B
31.16x5.43x19.69x0.83% 123B
34.94x5.49x20.8x1.54% 97.45B
45.06x9.14x26.74x-.--% 65.48B
27.58x3.15x18.22x0.75% 60.3B
40.2x6.25x27.6x1.93% 58.24B
27.51x5.07x17.77x2.19% 35.94B
20.6x1.76x12.69x2.28% 29.97B
30.09x4.01x15.13x0.11% 29.52B
21.04x3.65x11.66x1.45% 29.28B
Average 31.01x 4.89x 18.86x 1.23% 54.6B
Weighted average by Cap. 32.67x 5.31x 20.19x 1.14%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. IEX Stock
  4. Valuation IDEX Corporation