Fair value (multi-method)
Four independent methods triangulate what IEX is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$120.08
Method range
$44.51 – $244.71
median $174.21
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $120.08 | -44.24% |
| Exit multiple | $228.34 | +6.03% |
| Analyst target | $244.71 | +13.63% |
| Graham number | $44.51 | -79.33% |
- Forward DCF$120.08
- Exit multiple$228.34
- Analyst target$244.71
- Graham number$44.51
Stock price
$215.35
FCF / share (TTM)
$1.16
3Y FCF CAGR
6.2%
Fair value @ hist. growth
$21.85
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
37.9%
per year over your projection horizon
Margin of safety -885.8% vs hist-growth DCF
Historical 3Y CAGR
6.2%
Your model implies
37.9%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 6% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.6% | 33.8% | 32.8% | 31.7% | 30.4% | 29.1% |
| 8.6% | 36.7% | 35.9% | 34.9% | 33.9% | 32.8% |
| 9.6% | 39.5% | 38.7% | 37.9% | 37.0% | 36.0% |
| 10.6% | 42.0% | 41.3% | 40.6% | 39.8% | 39.0% |
| 11.6% | 44.5% | 43.9% | 43.2% | 42.5% | 41.8% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$1.2B
Total debt − cash
Beta
1.01
Vs market benchmark
Frequently asked questions
IDEX (IEX) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation