Previous Close | $533.37 |
Intrinsic Value | $59.18 |
Upside potential | -89% |
Data is not available at this time.
IDEXX Laboratories, Inc. is a global leader in veterinary diagnostics, software, and water microbiology testing, serving companion animal healthcare, livestock, and poultry markets. The company generates revenue primarily through the sale of diagnostic instruments, consumables, and services, complemented by recurring revenue from its cloud-based practice management software. IDEXX operates in a high-growth sector driven by increasing pet ownership, veterinary care spending, and demand for advanced diagnostic solutions. Its market leadership is reinforced by proprietary technology, a broad product portfolio, and strong customer loyalty. The company’s vertically integrated model ensures control over quality and innovation, while its global distribution network enhances market penetration. IDEXX’s competitive moat stems from its scientific expertise, regulatory approvals, and economies of scale, positioning it as a critical partner for veterinary practices worldwide.
IDEXX reported revenue of $3.9 billion in FY 2024, reflecting robust demand for its diagnostic and software solutions. Net income stood at $887.9 million, with diluted EPS of $10.67, underscoring strong profitability. Operating cash flow of $929 million highlights efficient operations, while capital expenditures of $120.9 million indicate disciplined reinvestment. The company’s margin profile benefits from high-margin consumables and recurring software revenue.
IDEXX demonstrates consistent earnings power, driven by its capital-light consumables and software segments. The company’s high return on invested capital (ROIC) reflects efficient allocation of resources. Operating cash flow conversion remains strong, supporting reinvestment in R&D and growth initiatives without compromising financial flexibility. This efficiency is critical in maintaining its competitive edge in the veterinary diagnostics market.
IDEXX maintains a solid balance sheet with $288.3 million in cash and equivalents, providing liquidity for strategic initiatives. Total debt of $986.9 million is manageable relative to cash flow generation. The company’s leverage ratio is conservative, ensuring financial stability. Its ability to service debt and fund growth internally underscores a healthy financial position.
IDEXX has delivered consistent revenue and earnings growth, supported by secular trends in pet healthcare. The company does not pay dividends, opting instead to reinvest profits into R&D and market expansion. This strategy aligns with its focus on long-term value creation through innovation and global market penetration.
IDEXX trades at a premium valuation, reflecting its market leadership, growth prospects, and high margins. Investors anticipate sustained demand for veterinary diagnostics and software, driven by increasing pet care expenditure. The company’s ability to innovate and expand its product portfolio will be key to meeting elevated market expectations.
IDEXX’s strategic advantages include its proprietary technology, strong brand, and global distribution network. The company is well-positioned to capitalize on long-term growth in veterinary diagnostics, supported by rising pet ownership and technological advancements. Continued investment in R&D and strategic acquisitions will likely reinforce its market dominance. The outlook remains positive, with steady demand and margin resilience expected.
10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |