Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.
IDXX trades against a final fair-value range of $231.99-$439.23, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.
A prolonged macroeconomic downturn could reduce discretionary veterinary clinic traffic, stalling instrument placements and consumable volume growth, while a high starting valuation multiple compresses.
Market recalibrates the extreme 39x trailing P/E multiple down to the model's 25x terminal multiple constraint.
A prolonged recession reduces discretionary veterinary clinic traffic, stalling instrument placements and recurring consumable volumes.
Competition forces aggressive pricing, causing operating margins to fall below the historically stable 30-31.6% range.
| Статья | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
|---|---|---|---|---|---|---|
| Выручка | $3.22B | $3.37B+4.7% | $3.66B+8.6% | $3.90B+6.6% | $4.30B+10.3% | +7.6% |
| Валовая прибыль | $1.89B | $2.00B | $2.19B | $2.38B | $2.66B | +8.9% |
| Операционная прибыль | $932.0M | $898.8M | $1.10B | $1.13B | $1.36B | +9.9% |
| Чистая прибыль | $744.8M | $679.1M-8.8% | $845.0M+24.4% | $887.9M+5.1% | $1.06B+19.4% | +9.2% |
| EPS (разводнённая) | — | $8.03 | $10.06 | $10.67 | $13.08 | +13.0% |
| EBITDA | $1.04B | $1.01B | $1.22B | $1.27B | $1.51B | +9.8% |
| R&D | $161.0M | $254.8M | $191.0M | $219.8M | $251.2M | +11.8% |
| SG&A | $796.4M | $850.8M | $901.9M | $1.03B | $1.05B | +7.1% |
Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
