CVE Valuation Report | Mar 22, 2026
IDXX
IDEXX LABORATORIES INC /DE
10-K · Filed 2026-02-20
C
$200
$300
$400
$500
$600
$700
$800
$900
.
FV
1Y
.
MKT
.
.
.
Fair Value
$347.33
1Y Target
$385.64
MKT. PRICE
$577.26
Model Blend
MODERATE agreement · 23% spread
DCF$330.80 · 52%
Comps$477.66 · 31%
EV/Rev$250.06 · 8%
Residual Income$85.36 · 4%
ROIC Fade$44.27 · 4%
Trailing Rev Growth
10.4%
Model Implied Rev CAGR
6.0%
Market Cap
$46B
ClarVal Report
Mar 22, 2026
9:34 PM EDT
Get the Full Report
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
IDXX Valuation Summary

Based on Clarity's multi-model valuation engine, IDEXX LABORATORIES INC /DE (IDXX) has an estimated fair value of $347.33 per share, compared to its current market price of $577.26. The stock is currently trading 39.8% above Clarity's fair value estimate, resulting in a verdict of SIGNIFICANTLY OVERVALUED.

This valuation blends 5 independent models — including Discounted Cash Flow (DCF), Comparable Companies, EV/Revenue, and 2 more. The primary weight is given to the Discounted Cash Flow (DCF) model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 5 models show moderate agreement with a 23% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 11.3% probability that the stock is trading below its intrinsic value, with a median simulated value of $294.06.

Clarity's 1-year price target is $385.64, reflecting expected earnings growth and margin trajectory.

IDEXX LABORATORIES INC /DE is classified under the Pharma / Biotech sector, and this valuation is based on 10-K · Filed 2026-02-20 filings sourced directly from SEC EDGAR. All models use trailing twelve month financials where available, with sector-appropriate growth and discount rate assumptions.

Not financial advice. For educational and research purposes only.
Updated Mar 22, 2026, 9:34 PM EDT · Powered by Clarity Valuation Engine · Methodology

IDEXX LABORATORIES INC /DE (IDXX) Valuation Summary

Clarity's 6-model valuation engine estimates IDEXX LABORATORIES INC /DE (IDXX) at $347.33 per share, compared to the current market price of $577.26. This represents a 39.8% downside from the current price. The verdict is SIGNIFICANTLY OVERVALUED.

This valuation was generated from IDEXX LABORATORIES INC /DE's 10-K · Filed 2026-02-20 filing, classified in the Pharma / Biotech sector with high confidence. Model agreement is MODERATE with a 23% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.