TopFunds

Idexx Laboratories

NASDAQ: IDXX

Stock price

511.65 USD

(-22.68%) 5 years

Health Care EquipmentMedical - Diagnostics & ResearchInvestable Universe

Insider Transactions

5Y price score: (31)
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: -22.68%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
04-sep.-26Sale(2,203)532.1(1,172,178)9,568Kingsley Lawrence Ddirectorlink
30-jul.-26Award49558.827,381325HOOLEY JOSEPH Ldirectorlink
12-may.-26Award525533.9280,308525Vandebroek Sophie V.directorlink
12-may.-26Award234--234Vandebroek Sophie V.directorlink
12-may.-26Award234--1,354SAMAD SAMdirectorlink
12-may.-26Award525533.9280,308525SAMAD SAMdirectorlink
12-may.-26Award525533.9280,308525Peacock Karendirectorlink
12-may.-26Award234--234Peacock Karendirectorlink
12-may.-26Award525533.9280,308525Kingsley Lawrence Ddirectorlink
12-may.-26Award234--234Kingsley Lawrence Ddirectorlink

500.6

52-week range

769.9

511.65

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

3 %

Dividend Yield TTM

-

Market cap $

$ 40,361

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

36.2

Price / Book TTM

25.4

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

1.6

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(21.9) %

(22.7) %

367.1 %

Free cash flow per share growth

113.5 %

109.5 %

816.3 %

Earnings per share growth

15.4 %

94.9 %

538 %

Analyst ratings

Price Target Low

620

Price Target High

710

Price Target Median

665

Buy

13

Hold

9

Sell

1

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
2.1
2.4
2.9
4.3
4.9
6.7
8.6
8
10.1
10.7
13.1
20.4%
11.3
12.7
14.2
15.9
17.8
18.6
02FCF per share
1.4
3
3.3
3.1
3.5
6.2
7.3
4.7
9.2
9.6
13.1
24.8%
10.8
12.2
13.7
15.5
17.5
18.3
03Dividends per share
Help
Adjusted for splitsLearn more
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
04Dividends payout, %
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
05Revenue
$ 1,602
$ 1,775
$ 1,969
$ 2,213
$ 2,407
$ 2,707
$ 3,215
$ 3,367
$ 3,661
$ 3,898
$ 4,304
10.4%
$ 4,751
$ 5,244
$ 5,789
$ 6,390
$ 7,054
$ 7,266
06ㅤ% Change
-
10.8%
10.9%
12.4%
8.8%
12.5%
18.8%
4.7%
8.7%
6.5%
10.4%
10.4%
10.4%
10.4%
10.4%
10.4%
10.4%
10.4%
07Net Income
192.1
222
263.1
377
427.7
581.8
744.8
679.1
845
887.9
1,060
18.6%
898.2
991.5
1,095
1,208
1,334
1,374
08ㅤ% Margin
12%
12.5%
13.4%
17%
17.8%
21.5%
23.2%
20.2%
23.1%
22.8%
24.6%
18.9% A
18.9%
18.9%
18.9%
18.9%
18.9%
18.9%
09CFO
216.4
334.6
373.3
400.1
459.2
648.1
755.5
543
906.5
929
1,178
18.5%
984.7
1,087
1,200
1,325
1,462
1,506
10ㅤ% Of revenue
13.5%
18.8%
19%
18.1%
19.1%
23.9%
23.5%
16.1%
24.8%
23.8%
27.4%
20.7% A
20.7%
20.7%
20.7%
20.7%
20.7%
20.7%
11CAPEX
(82.9)
(64.8)
(76.7)
(122.9)
(155.2)
(107.6)
(119.5)
(148.8)
(133.6)
(130.9)
(124.7)
4.2%
(129.9)
(135.3)
(140.9)
(146.8)
(152.9)
(159.2)
12ㅤ% Change
-
(21.9)%
18.4%
60.3%
26.3%
(30.7)%
11.1%
24.5%
(10.2)%
(2)%
(4.8)%
4.2% A
4.2%
4.2%
4.2%
4.2%
4.2%
4.2%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
133.4
269.8
296.6
277.1
303.9
540.4
636
394.1
772.9
798.1
1,053
23%
854.8
951.7
1,059
1,178
1,309
1,347
14Total assets
1,475
1,531
1,713
1,537
1,833
2,295
2,437
2,747
3,260
3,293
3,351
8.6%
3,637
3,948
4,286
4,653
5,050
5,482
15ㅤ% Change
-
3.8%
11.9%
(10.3)%
19.2%
25.2%
6.2%
12.7%
18.7%
1%
1.7%
8.6%
8.6%
8.6%
8.6%
8.6%
8.6%
8.6%
16Total liabilities
1,559
1,639
1,767
1,547
1,655
1,662
1,747
2,138
1,775
1,698
1,745
1.1%
1,895
2,057
2,233
2,423
2,631
2,856
17ㅤ% Of assets
105.7%
107.1%
103.1%
100.6%
90.3%
72.4%
71.7%
77.8%
54.5%
51.6%
52.1%
52.1% A
52.1%
52.1%
52.1%
52.1%
52.1%
52.1%
18Shareholders Equity
(84)
(108.2)
(53.8)
(9.2)
177.8
632.8
690
608.7
1,485
1,595
1,605
-
1,743
1,892
2,054
2,229
2,420
2,627
19Net Debt
1,041
1,049
1,073
876.5
980.1
619.3
886.6
1,358
613.4
698.7
897.1
(1.5)%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
93,649
90,884
89,567
88,470
87,542
86,722
86,572
84,600
83,978
83,246
80,675
(1.5)%
79,481
78,304
77,145
76,003
74,879
73,770
21ㅤ% Change
-
(3)%
(1.5)%
(1.2)%
(1.1)%
(0.9)%
(0.2)%
(2.3)%
(0.7)%
(0.9)%
(3.1)%
(1.5)%
(1.5)%
(1.5)%
(1.5)%
(1.5)%
(1.5)%
(1.5)%
22ROA
13%
14.5%
15.4%
24.5%
23.3%
25.4%
30.6%
24.7%
25.9%
27%
31.6%
-
24.7%
25.1%
25.5%
26%
26.4%
25.1%
23ROE
(228.7)%
(205.2)%
(488.7)%
(4,083.5)%
240.5%
91.9%
108%
111.6%
56.9%
55.7%
66%
-
51.5%
52.4%
53.3%
54.2%
55.1%
52.3%
24Interest coverage
10.3
10.9
11.1
14.1
17.8
21
31.3
22.5
26.4
36.2
35.5
-
-
-
-
-
-
-
25Dividend Yield
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
26P/E Ratio
35.2
47.5
52.1
42.9
52.5
73.3
75.3
50.2
54.6
38.4
51.4
-
-
-
-
-
-
-
27Stock price range
62-84
65-121
116-172
158-254
178-290
183-500
465-706
325-631
391-558
407-577
361-767
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
6,753
10,523
13,725
16,158
22,487
42,660
56,101
34,115
46,106
34,095
54,187
23.2%
15,026
16,618
18,370
20,296
22,416
-
29FCF Yield
2%
2.6%
2.2%
1.7%
1.4%
1.3%
1.1%
1.2%
1.7%
2.3%
1.9%
(0.2)%
5.7%
5.7%
5.8%
5.8%
5.8%
-
30Average stock price
72.7
92.8
143.9
206.1
234
341.4
585.5
477.8
474.5
491.9
563.9
22.7%
189
212.2
238.1
267
299.4
-
31 CEO
ME
Michael Erickson