IEX · IDEX Corporation
$190.472026-05-17Sector: Industrials; Industry: Industrial - Machinery; Sub-Industry: Industrial Machinery & Supplies & Components
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$111
-41.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($105 · $120) Analysts Range ($220 · $247) 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 |
|---|
| 2021.Q4 | $2.8B | — | 23.7% | 22.5% | $507MM | −$564MM | −$57MM | 7.3% | — | 16.3% | $3.1B | $6.01 | — |
| 2022.Q4 | $3.2B | 15.1% | 24.8% | 21.7% | $618MM | −$980MM | −$362MM | 8.3% | — | 17.1% | $4.1B | $7.85 | — |
| 2023.Q4 | $3.3B | 2.9% | 22.9% | 21.7% | $588MM | −$98MM | $490MM | 8.0% | — | 13.9% | $4.4B | $7.97 | — |
| 2024.Q4 | $3.3B | -0.2% | 21.3% | 21.1% | $550MM | −$846MM | −$296MM | 8.6% | — | 11.6% | $5.2B | $6.75 | — |
| 2025.Q4 | $3.5B | 5.8% | 20.9% | 23.7% | $551MM | $77MM | $628MM | 8.6% | — | 10.6% | $5.3B | $6.46 | 19.7 |
| italics below = DCF projection · 10yr Rev CAGR: 5.5% |
| 2026.Q4 | $3.6B | +3.1% | 20.9% | 23.4% | $572MM | −$163MM | $409MM | 8.5% | $377MM | 10.7% | $5.4B | $7.64 | 24.9 |
| 2027.Q4 | $3.7B | +4.2% | 21.6% | 23.0% | $618MM | −$230MM | $388MM | 8.5% | $329MM | 11.1% | $5.7B | $8.26 | 23.1 |
| 2028.Q4 | $3.9B | +5.0% | 23.2% | 22.6% | $700MM | −$285MM | $415MM | 8.5% | $325MM | 12.1% | $5.9B | $9.35 | 20.4 |
| 2029.Q4 | $4.3B | +9.4% | 23.2% | 22.2% | $768MM | −$561MM | $207MM | 8.5% | $150MM | 12.3% | $6.5B | $10.28 | 18.5 |
| 2030.Q4 | $4.6B | +7.0% | 23.2% | 21.9% | $826MM | −$458MM | $369MM | 8.5% | $245MM | 12.3% | $7.0B | $11.05 | 17.2 |
|
| Term. Yr+ | $6.1B | 4.1% | 20.5% | 20.0% | $1.0B | −$314MM | $690MM | 8.6% | $6.8B | 13.1% | — | — | — |
Active scenario IV: $111 (-41.8% vs market)