IEX · IDEX Corporation
$227.192026-07-21Sector: Industrials; Industry: Industrial - Machinery; Sub-Industry: Industrial Machinery & Supplies & Components
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$125
-44.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($123 · $162) Analysts Range ($214 · $257) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $3.3B | — | 22.9% | 21.5% | $589MM | −$63MM | $526MM | 8.3% | — | 13.6% | $4.3B | $8.01 | — |
| 2024.Q4 | $3.3B | 0.0% | 22.9% | 21.1% | $593MM | −$846MM | −$253MM | 8.6% | — | 12.5% | $5.2B | $8.01 | — |
| 2025.Q1 | $3.3B | -0.2% | 21.3% | 21.4% | $548MM | −$862MM | −$315MM | 8.8% | — | 10.5% | $5.3B | $6.79 | — |
| 2025.Q4 | $3.3B | 0.0% | 21.3% | 23.7% | $532MM | $77MM | $609MM | 8.6% | — | 10.1% | $5.3B | $6.79 | — |
| 2026.Q1 | $3.5B | 8.0% | 20.8% | 23.8% | $560MM | $35MM | $595MM | 8.6% | — | 10.5% | $5.4B | $6.82 | 23.0 |
| italics below = DCF projection · 10yr Rev CAGR: 4.6% |
| 2027.Q1 | $3.7B | +4.1% | 20.9% | 23.4% | $589MM | −$44MM | $545MM | 8.5% | $502MM | 10.9% | $5.4B | $7.92 | 28.7 |
| 2028.Q1 | $3.8B | +4.7% | 21.8% | 23.0% | $646MM | −$58MM | $588MM | 8.5% | $499MM | 11.9% | $5.5B | $8.68 | 26.2 |
| 2029.Q1 | $4.1B | +6.1% | 22.8% | 22.6% | $721MM | −$86MM | $635MM | 8.5% | $497MM | 13.1% | $5.6B | $9.69 | 23.4 |
| 2030.Q1 | $4.3B | +5.0% | 22.8% | 22.3% | $760MM | −$83MM | $677MM | 8.5% | $488MM | 13.6% | $5.6B | $10.22 | 22.2 |
| 2031.Q1 | $4.5B | +4.6% | 22.8% | 21.9% | $799MM | −$91MM | $709MM | 8.6% | $471MM | 14.1% | $5.7B | $10.74 | 21.2 |
|
| Term. Yr+ | $5.8B | 4.1% | 20.5% | 20.0% | $942MM | −$295MM | $648MM | 8.6% | $6.3B | 13.1% | — | — | — |
Active scenario IV: $125 (-44.9% vs market)