IEX IDEX Corporation
Intrinsic value$81.60
Price (at call)$234.46
Margin of safety
-65.2%
vs market (rating basis)
-22.7%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | 3.0% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 20.8% |
| Years to target margin | 5 |
| Sales-to-capital | 0.61 |
| Beta | 0.98 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 8.6% |
| Terminal WACC | 8.7% |
Valuation bridge
| PV of explicit FCFF | 2.93B |
| PV of terminal value | 4.32B |
| Equity value | 6.02B |
| ÷ shares → per share | $81.60 |
News
score · 8 articles
- IDEX (IEX) Q2 2026 Earnings Call Transcript
- DNOW Q2 Earnings Beat Estimates on Revenue Growth, Outlook Raised
- HWM Q2 Earnings Beat Estimates on Aerospace, Turbine Growth
- Kennametal Q4 Earnings & Sales Beat Estimates, Rise Y/Y
- Are You Looking for a Top Momentum Pick? Why Idex (IEX) is a Great Choice
- Emerson Q3 Earnings Beat on Software & Systems Strength, Outlook Raised
- Powell Industries Q3 Earnings & Revenues Miss Estimates
- Are Industrial Products Stocks Lagging Applied Industrial Technologies (AIT) This Year?
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 3.69B | 3.0% | 20.8% | 585.36M | 175.45M | 409.91M | 377.32M |
| 2 | 3.81B | 3.1% | 20.8% | 603.24M | 184.06M | 419.18M | 355.18M |
| 3 | 3.92B | 3.1% | 20.8% | 622.01M | 193.13M | 428.88M | 334.50M |
| 4 | 4.05B | 3.2% | 20.8% | 641.71M | 202.70M | 439.01M | 315.18M |
| 5 | 4.18B | 3.2% | 20.8% | 662.38M | 212.78M | 449.60M | 297.12M |
| 6 | 4.32B | 3.3% | 20.8% | 684.09M | 223.43M | 460.67M | 280.23M |
| 7 | 4.46B | 3.3% | 20.8% | 706.90M | 234.66M | 472.24M | 264.43M |
| 8 | 4.61B | 3.4% | 20.8% | 730.85M | 246.53M | 484.33M | 249.64M |
| 9 | 4.77B | 3.4% | 20.8% | 756.03M | 259.06M | 496.97M | 235.79M |
| 10 | 4.94B | 3.5% | 20.8% | 782.49M | 272.30M | 510.19M | 222.82M |