Valuation IDEX Corporation Deutsche Boerse AG
Stocks
ID7
US45167R1041
Industrial Machinery & Equipment
|
Market Closed -
Deutsche Boerse AG
10:01:40 12/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 205.00 EUR | +2.19% |
|
0.00% | +34.78% |
| 08-12 | Mizuho Upgrades IDEX to Outperform From Neutral, Adjusts Price Target to $280 From $210 | MT |
| 08-06 | DA Davidson Adjusts Price Target on IDEX to $240 From $230 | MT |
Company Valuation: IDEX Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 17,968 | 17,221 | 16,419 | 15,848 | 13,319 | 17,731 | - | - |
| Change | - | -4.16% | -4.66% | -3.48% | -15.96% | 33.13% | - | - |
| Enterprise Value (EV) 1 | 18,303 | 18,259 | 17,210 | 17,188 | 14,560 | 18,939 | 18,720 | 18,522 |
| Change | - | -0.24% | -5.74% | -0.13% | -15.29% | 30.08% | -1.16% | -1.06% |
| P/E | 40.2x | 29.6x | 27.7x | 31.5x | 27.8x | 33x | 29.2x | 24.5x |
| PBR | 6.44x | 5.67x | 4.65x | 4.19x | 3.3x | 4.41x | 4.02x | 3.67x |
| PEG | - | 1x | 15.25x | -2x | -8.03x | 2.4x | 2.3x | 1.3x |
| Capitalization / Revenue | 6.5x | 5.41x | 5.02x | 4.85x | 3.85x | 4.8x | 4.55x | 4.3x |
| EV / Revenue | 6.62x | 5.74x | 5.26x | 5.26x | 4.21x | 5.13x | 4.8x | 4.5x |
| EV / EBITDA | 23.9x | 20.7x | 19.1x | 19.7x | 15.7x | 18.9x | 17.5x | 16.3x |
| EV / EBIT | 27.7x | 23.9x | 23.2x | 25x | 20.2x | 24x | 21.9x | 20.4x |
| EV / FCF | 37.2x | 37.3x | 27.5x | 28.5x | 23.6x | 32.2x | 26.5x | 23.8x |
| FCF Yield | 2.69% | 2.68% | 3.64% | 3.51% | 4.24% | 3.11% | 3.78% | 4.19% |
| Dividend per Share 2 | 2.16 | 2.4 | 2.56 | 2.76 | 2.84 | 2.913 | 3.096 | 3.278 |
| Rate of return | 0.91% | 1.05% | 1.18% | 1.32% | 1.6% | 1.21% | 1.29% | 1.36% |
| EPS 2 | 5.88 | 7.71 | 7.85 | 6.64 | 6.41 | 7.29 | 8.232 | 9.8 |
| Distribution rate | 36.7% | 31.1% | 32.6% | 41.6% | 44.3% | 40% | 37.6% | 33.4% |
| Net sales 1 | 2,765 | 3,182 | 3,274 | 3,269 | 3,458 | 3,691 | 3,900 | 4,119 |
| EBITDA 1 | 765.4 | 884.2 | 899.6 | 874.3 | 925.9 | 1,003 | 1,070 | 1,133 |
| EBIT 1 | 661.4 | 763.3 | 743.4 | 686.5 | 719.7 | 787.7 | 854.3 | 907.9 |
| Net income 1 | 449.4 | 586.9 | 596.1 | 505 | 483.2 | 546.1 | 603.1 | 713.8 |
| Net Debt 1 | 334.9 | 1,038 | 791.4 | 1,339 | 1,241 | 1,208 | 988.5 | 791 |
| Reference price 2 | 236.32 | 228.33 | 217.11 | 209.29 | 177.94 | 240.52 | 240.52 | 240.52 |
| Nbr of stocks (in thousands) | 76,031 | 75,421 | 75,626 | 75,723 | 74,849 | 73,720 | - | - |
| Announcement Date | 01/02/22 | 31/01/23 | 06/02/24 | 04/02/25 | 04/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.55x | 5.07x | 18.65x | 1.23% | 17.49B | |
| 26.05x | 5.47x | 16.71x | 1.41% | 13.53B | |
| 21.83x | 2.35x | 13.07x | 1.08% | 10.28B | |
| 23.41x | 2.13x | 13.67x | 1.09% | 4.77B | |
| 17.48x | 1.89x | 8.54x | 0.96% | 4.55B | |
| 21.69x | 3.28x | 12.25x | -.--% | 3.3B | |
| 30.38x | 3.31x | 16.6x | - | 2.19B | |
| 11.31x | 0.41x | 3.59x | 2.92% | 1.86B | |
| 39.42x | - | - | - | 1.7B | |
| Average | 24.90x | 2.99x | 12.89x | 1.24% | 6.63B | |
| Weighted average by Cap. | 26.21x | 3.87x | 15.08x | 1.19% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- IEX Stock
- ID7 Stock
- Valuation IDEX Corporation
Select your edition
All financial news and data tailored to specific country editions
