US · IEX
IDEX Corporation
- Sector
- Industrials · Industrial - Machinery
- Headquarters
- Northbrook, IL 60062
- Website
- idexcorp.com
Price · as of 2025-12-31
$214.93
Market cap 15.77B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $189.60 | -11.79% |
| Intrinsic Value(DCF) | $86.39 | -59.81% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $87.77 | -59.16% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $34.25 | $52.29 | $14.85 | $2.82 | $67.95 |
| 2012 | $43.56 | $50.60 | $19.31 | $0.00 | $6.40 |
| 2013 | $64.38 | $62.84 | $3.73 | $4.98 | $36.24 |
| 2014 | $64.69 | $75.78 | $8.90 | $3.46 | $49.28 |
| 2015 | $68.80 | $76.82 | $6.47 | $0.24 | $8.77 |
| 2016 | $82.51 | $84.63 | $5.60 | $0.00 | $44.81 |
| 2017 | $133.55 | $117.04 | $8.01 | $2.64 | $70.67 |
| 2018 | $131.12 | $127.45 | $12.22 | $5.71 | $87.89 |
| 2019 | $135.78 | $134.16 | $9.88 | $5.33 | $47.92 |
| 2020 | $187.25 | $157.22 | $15.39 | $3.39 | $12.88 |
| 2021 | $179.90 | $165.30 | $16.01 | $6.13 | $147.62 |
| 2022 | $211.17 | $185.54 | $22.92 | $8.91 | $174.27 |
| 2023 | $231.89 | $198.06 | $28.60 | $10.89 | $85.23 |
| 2024 | $184.77 | $172.92 | $8.91 | $0.00 | $52.96 |
| 2025 | $211.54 | $189.60 | $2.83 | $0.00 | $87.77 |
AI valuation
Our deep-learning model estimates IDEX Corporation's (IEX) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $189.60
- Current price
- $214.93
- AI upside
- -11.79%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$86.39
-59.81% upside
Graham-Dodd
—
— upside
Graham Formula
$87.77
-59.16% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| IEX | IDEX Corporation | $214.93 | 15.77B | -12% | -60% | — | -59% | 33.01 | 3.96 | 4.61 | 19.00 | — | -25.11 | 44.51% | 20.82% | 13.98% | 12.34% | 10.53% | 7.06% | 0.45 | 11.18 | 2.86 | 1.91 | 1.37 | -346.00% | 577.00% | 229.00% | 3.87% | 1.18 | 11.83% | 1.33% | 44.10% | 3.67% | 23.85 | 27.84 | 4.97 | 5.23 |
| CNH | CNH Industrial N.V. | $12.30 | 15.39B | +156% | -58% | -65% | — | 30.17 | 1.98 | 0.85 | 13.90 | — | 5.01 | 31.53% | 15.50% | 2.82% | 6.61% | 6.53% | 1.19% | 3.44 | 1.89 | 342.64 | 291.53 | 8.40 | -5859.00% | -878.00% | 15512.00% | 12.96% | 27.89 | 6.34% | 2.16% | 65.30% | 5.02% | 13.88 | 19.51 | 2.15 | 1.78 |
| CR | Crane Company | $200.53 | 11.55B | -14% | -52% | -79% | -49% | 35.42 | 5.69 | 5.10 | 22.59 | 147.82 | 8.52 | 42.20% | 18.40% | 15.90% | 17.92% | 20.75% | 10.21% | 0.56 | 37.54 | 5.53 | 4.49 | -1.18 | 2396.00% | 816.00% | 4450.00% | 2.91% | 0.85 | 21.79% | 0.45% | 15.90% | 5.51% | 26.32 | 32.72 | 4.84 | 5.56 |
| DCI | Donaldson Company, Inc. | $92.76 | 10.74B | -31% | -65% | -93% | -63% | 25.68 | 6.48 | 2.55 | 16.20 | — | 10.93 | 34.85% | 15.10% | 9.94% | 24.94% | 21.55% | 12.46% | 0.50 | 23.03 | 1.93 | 1.11 | 0.89 | -976.00% | 292.00% | -1647.00% | 3.61% | 0.55 | 17.62% | 1.40% | 35.90% | 4.92% | 17.90 | 29.35 | 2.70 | 7.08 |
| FLS | Flowserve Corporation | $88.52 | 11.27B | -19% | -60% | -92% | -65% | 32.86 | 5.19 | 2.41 | 17.93 | 140.63 | 18.93 | 33.45% | 11.36% | 7.32% | 16.49% | 11.89% | 6.18% | 0.87 | 6.91 | 2.03 | 1.19 | 1.65 | 2336.00% | 376.00% | 2633.00% | 3.82% | 0.34 | 13.68% | 0.96% | 31.70% | 3.20% | 23.31 | 28.80 | 2.65 | 4.48 |
| GGG | Graco Inc. | $93.92 | 15.57B | -22% | -55% | -88% | -54% | 30.23 | 5.94 | 7.05 | 20.24 | 327.90 | 8.94 | 52.45% | 27.31% | 23.33% | 19.92% | 24.56% | 16.27% | 0.02 | 211.11 | 3.15 | 2.18 | -0.75 | 922.00% | 583.00% | 2388.00% | 4.04% | 1.46 | 31.52% | 1.16% | 35.10% | 3.84% | 24.91 | 23.85 | 6.80 | 17.55 |
| ITT | ITT Inc. | $202.41 | 17.42B | -19% | -35% | -79% | -51% | 32.38 | 3.87 | 4.01 | 17.78 | — | 7.40 | 35.35% | 17.38% | 12.39% | 14.25% | 16.26% | 8.86% | 0.23 | 14.23 | 2.58 | 1.96 | -0.97 | -302.00% | 848.00% | 2494.00% | 3.47% | 0.52 | 17.25% | 0.70% | 22.70% | 11.17% | 21.89 | 27.37 | 3.80 | 6.31 |
| LECO | Lincoln Electric Holdings… | $287.05 | 15.8B | -36% | -56% | -90% | -56% | 30.56 | 10.82 | 3.76 | 20.46 | 212.88 | 10.82 | 36.36% | 17.58% | 12.30% | 37.22% | 24.29% | 14.27% | 0.88 | 14.43 | 1.82 | 0.89 | 1.19 | 1436.00% | 560.00% | 1074.00% | 3.36% | 0.69 | 22.63% | 1.06% | 32.30% | 3.18% | 22.70 | 31.62 | 3.99 | 6.16 |
| NDSN | Nordson Corporation | $293.44 | 16.38B | -21% | -64% | — | -66% | 30.52 | 4.86 | 5.30 | 19.24 | 618.81 | -15.69 | 55.16% | 25.94% | 17.35% | 16.21% | 11.39% | 8.13% | 0.71 | 7.16 | 1.64 | 0.92 | 2.34 | 493.00% | 378.00% | 3443.00% | 4.47% | 0.95 | 12.83% | 1.21% | 37.00% | 4.88% | 23.24 | 25.46 | 6.03 | 5.15 |
| WCC | WESCO International, Inc. | $289.50 | 14.09B | -16% | -59% | -78% | -30% | 22.79 | 2.91 | 0.62 | 14.91 | — | -180.79 | 20.31% | 5.24% | 2.72% | 12.85% | 8.47% | 4.07% | 1.49 | 3.19 | 2.20 | 1.21 | 4.77 | 0.00% | 776.00% | -9750.00% | 0.17% | 0.03 | 0.23% | 0.79% | 18.00% | 4.99% | 17.46 | 854.13 | 0.92 | 3.28 |
| WTS | Watts Water Technologies,… | $328.74 | 10.96B | -24% | -35% | -83% | -51% | 32.02 | 5.38 | 4.47 | 20.85 | 187.99 | 12.48 | 49.46% | 19.35% | 13.98% | 18.25% | 21.61% | 12.91% | 0.10 | 43.69 | 2.51 | 1.37 | -0.40 | 1703.00% | 827.00% | 936.00% | 3.27% | 0.78 | 21.35% | 0.61% | 19.60% | 0.92% | 22.69 | 30.04 | 4.39 | 10.07 |
About IDEX Corporation
IDEX Corporation, together with its subsidiaries, provides applied solutions worldwide. The company operates through three segments: Fluid & Metering Technologies (FMT), Health & Science Technologies (HST), and Fire & Safety/Diversified Products (FSDP). The FMT segment designs, produces, and distributes positive displacement pumps, small volume provers, flow meters, injectors, and other fluid-handling pump modules and systems, as well as offers flow monitoring and other services for the food, chemical, general industrial, water and wastewater, agricultural, and energy industries. The HST segment designs, produces, and distributes precision fluidics, rotary lobe pumps, centrifugal and positive displacement pumps, roll compaction and drying systems, pneumatic components and sealing solutions, high performance molded and extruded sealing components, custom mechanical and shaft seals, engineered hygienic mixers and valves, biocompatible medical devices and implantables, air compressors and blowers, optical components and coatings, laboratory and commercial equipment, precision photonic solutions, and precision gear and peristaltic pump technologies. This segment serves food and beverage, pharmaceutical and biopharmaceutical, cosmetics, marine, chemical, wastewater and water treatment, life sciences, research, and defense markets. The FSDP segment designs, produces, and distributes firefighting pumps, valves and controls, rescue tools, lifting bags, and other components and systems for the fire and rescue industry; engineered stainless steel banding and clamping devices for various industrial and commercial applications; and precision equipment for dispensing, metering, and mixing colorants and paints used in retail and commercial businesses. IDEX Corporation was incorporated in 1987 and is headquartered in Northbrook, Illinois.
- CEO
- Eric D. Ashleman
- Employees
- 9K
- Beta
- 0.98
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($86.39 ÷ $214.93) − 1 = -59.81% (DCF, example).