Discounted Cash Flow
IDEX Corp. /De/
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $2.1b | $271.1m | $361.7m | 12.8% | $3.57 |
| 2017 | $2.3b (8.2%) | $337.3m (24.4%) | $388.9m (7.5%) | 14.7% (14.9%) | $4.41 (23.5%) |
| 2018 | $2.5b (8.6%) | $410.6m (21.7%) | $423.3m (8.8%) | 16.5% (12.1%) | $5.36 (21.5%) |
| 2019 | $2.5b (0.4%) | $425.5m (3.6%) | $477.1m (12.7%) | 17.1% (3.2%) | $5.62 (4.9%) |
| 2020 | $2.4b (-5.7%) | $377.8m (-11.2%) | $517.7m (8.5%) | 16.1% (-5.8%) | $4.98 (-11.4%) |
| 2021 | $2.8b (17.6%) | $449.4m (19.0%) | $492.6m (-4.9%) | 16.3% (1.2%) | $5.91 (18.7%) |
| 2022 | $3.2b (15.1%) | $586.9m (30.6%) | $489.4m (-0.6%) | 18.4% (13.5%) | $7.74 (31.0%) |
| 2023 | $3.3b (2.9%) | $596.1m (1.6%) | $626.8m (28.1%) | 18.2% (-1.3%) | $7.87 (1.7%) |
| 2024 | $3.3b (-0.2%) | $505.0m (-15.3%) | $603.0m (-3.8%) | 15.4% (-15.2%) | $6.66 (-15.4%) |
| 2025 | $3.5b (5.8%) | $483.2m (-4.3%) | $616.8m (2.3%) | 14.0% (-9.5%) | $6.41 (-3.8%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.