olivlawolivlaw

olivLaw · US equity research

IDEXX Laboratories, Inc. IDXX

In Vitro & In Vivo Diagnostic Substances · SIC 2835 · Vertical: In Vitro & In Vivo Diagnostic Substances (SIC 2835)

698.55USD+3.94% · 1 dayClose 04 Nov 2026

IDEXX Laboratories is a global provider of diagnostics and software for veterinary medicine, with activity also in water and milk testing. In the second quarter of 2026 revenue rose 10% as reported and 9% organic, and 2026 revenue guidance was narrowed to 4,700-4,745 million USD. Recurring diagnostic revenue accounted for about 79% of consolidated revenue in fiscal 2025.

The AI analysis may be outdated: new filings came after its sources (see the «AI analysis» section).

At the close of 04 Nov 2026, IDEXX Laboratories, Inc. (IDXX) stock was 698.55 USD (+3.94% on the day), with market capitalisation 55.0 bn USD, P/E 47.1 on diluted EPS of 14.83 USD over the last 12 months, beta 0.93, 52-week range 504.70–766.68 USD. Latest reported quarter (Q3 2026): revenue of 1.2 bn USD (+9.9% YoY), net income of 317.1 m USD (+15.5% YoY), diluted EPS 4.01 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
55.0 bn USD
shares as of 28 Oct 2026
P/E (TTM)
47.1
Diluted EPS TTM 14.83 · TTM to 30 Sept 2026
E/P (TTM)
2.12%
TTM to 30 Sept 2026
Dividend yield
unavailable
Beta (2y)
0.93
Volatility (1y) 35%
52-week range
504.70766.68

Price history

Loading chart…

Technical reading

RSI (14)
79.4
overbought (≥ 70)
Bollinger (20, 2)
467.23 – 669.78
above the upper band · %B 1.14 · band width 35.6%
SMA 50 / 200
541.78 / 572.27
mixed trend
MACD (12, 26, 9)
31.90 / 17.07
MACD above signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+32.5%−1.1%+33.6 pp—
3 months+19.5%−0.5%+19.9 pp—
6 months+20.6%+4.4%+16.2 pp—
Year to date+3.3%+12.3%−9.1 pp—
1 year−3.3%+13.5%−16.8 pp−26.8%
3 years+62.7%+76.4%−13.7 pp−63.5%
5 years+9.6%+63.7%−54.1 pp—
Max drawdown (1y)
−34.2%
25 Nov 2025 → 11 Sept 2026
Max drawdown (5y)
−50.9%
30 Dec 2021 → 14 Oct 2022
Compound annual growth (5y)
+1.8%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q3 2026 · 30 Sept 2026

Revenue
1.2 bn USD
+9.9% YoY
Net income
317.1 m USD
+15.5% YoY
Diluted EPS
4.01
+17.9% YoY
net / operating
26.1% / 33.1%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Revenue954.3 m998.4 m1.1 bn1.1 bn1.1 bn1.1 bn1.2 bn1.2 bn
Cost of revenue383.6 m375.0 m414.7 m421.9 m432.5 m418.1 m437.5 m449.9 m
Gross profit570.7 m623.4 m694.7 m683.4 m658.1 m722.7 m779.1 m764.3 m
Research & development57.7 m59.1 m61.9 m63.4 m66.8 m65.8 m65.4 m68.8 m
Operating income261.7 m316.5 m373.0 m354.8 m315.6 m362.6 m425.6 m402.3 m
Depreciation & amortisation33.7 m34.1 m35.8 m ≈36.6 m ≈38.7 m37.7 m41.1 m ≈40.6 m ≈
Interest expense7.5 m7.7 m11.3 m10.7 m9.2 m7.7 m10.2 m7.5 m
Pre-tax income256.4 m310.1 m362.4 m344.8 m307.0 m355.4 m417.2 m399.3 m
Income tax40.2 m67.4 m68.4 m70.2 m58.8 m77.0 m78.8 m82.2 m
Net income216.1 m242.7 m294.0 m274.6 m248.2 m278.4 m338.4 m317.1 m
Diluted EPS2.62 ≈2.963.633.403.08 ≈3.474.274.01
Operating cash flow262.0 m238.0 m185.7 m ≈402.3 m ≈355.8 m266.2 m347.2 m ≈449.7 m ≈
Capex29.3 m30.0 m34.1 m ≈31.1 m ≈29.4 m32.0 m24.6 m ≈28.9 m ≈
Share repurchases246.0 m400.9 m338.1 m ≈240.2 m ≈237.8 m351.0 m346.8 m ≈112.2 m ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 30 percentile of its own 44-quarter history (min 35.2, median 51.3, max 76.5; quarters with earnings only).

Fiscal years

Fiscal year20182019202020212022202320242025
Revenue2.2 bn2.4 bn2.7 bn3.2 bn3.4 bn3.7 bn3.9 bn4.3 bn
Revenue YoY+12.4%+8.8%+12.5%+18.8%+4.7%+8.7%+6.5%+10.4%
Net income377.0 m427.7 m581.8 m744.8 m679.1 m845.0 m887.9 m1.1 bn
Net income YoY+43.3%+13.4%+36.0%+28.0%−8.8%+24.4%+5.1%+19.3%
Diluted EPS4.264.896.718.608.0310.0610.6713.08
Diluted EPS YoY+44.9%+14.8%+37.2%+28.2%−6.6%+25.3%+6.1%+22.6%
net %17.0%17.8%21.5%23.2%20.2%23.1%22.8%24.6%
Free cash flow284.3 m304.2 m541.1 m636.0 m394.1 m772.9 m808.1 m1.1 bn

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 31 Dec 2025

Cash
180.1 m USD
Financial debt
449.8 m USD
Net debt
269.8 m USD
Equity
1.6 bn USD
Total assets
3.4 bn USD
Debt / equity
0.28x
Current ratio
1.23x
ROE
66.2%
ROA
31.9%
FCF margin
24.6%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
3.7 bn
2024
3.9 bn
2025
4.3 bn

SEC (XBRL)· 20 Feb 2026verified

Cost of revenue
2023
1.5 bn
2024
1.5 bn
2025
1.6 bn

SEC (XBRL)· 20 Feb 2026verified

Gross profit
2023
2.2 bn
2024
2.4 bn
2025
2.7 bn

SEC (XBRL)· 20 Feb 2026verified

Research & development
2023
191.0 m
2024
219.8 m
2025
251.2 m

SEC (XBRL)· 20 Feb 2026verified

Operating income
2023
1.1 bn
2024
1.1 bn
2025
1.4 bn

SEC (XBRL)· 20 Feb 2026verified

Depreciation & amortisation
2023
114.9 m
2024
129.9 m
2025
145.2 m

SEC (XBRL)· 20 Feb 2026verified

EBITDA
2023
1.2 bn ≈
2024
1.3 bn ≈
2025
1.5 bn ≈

SEC (XBRL)· 20 Feb 2026derived

Interest expense
2023
41.6 m
2024
31.2 m
2025
38.9 m

SEC (XBRL)· 20 Feb 2026verified

Pre-tax income
2023
1.1 bn
2024
1.1 bn
2025
1.3 bn

SEC (XBRL)· 20 Feb 2026verified

Income tax
2023
216.1 m
2024
222.0 m
2025
264.7 m

SEC (XBRL)· 20 Feb 2026verified

Net income
2023
845.0 m
2024
887.9 m
2025
1.1 bn

SEC (XBRL)· 20 Feb 2026verified

Diluted EPS
2023
10.06
2024
10.67
2025
13.08

SEC (XBRL)· 20 Feb 2026verified

Weighted average diluted shares
2023
84.0 m
2024
83.2 m
2025
81.0 m

SEC (XBRL)· 20 Feb 2026verified

Balance sheet · USD

Cash
2023
453.9 m
2024
288.3 m
2025
180.1 m

SEC (XBRL)· 20 Feb 2026verified

Receivables
2023
457.4 m
2024
473.6 m
2025
552.4 m

SEC (XBRL)· 20 Feb 2026verified

Inventories
2023
380.3 m
2024
381.9 m
2025
377.8 m

SEC (XBRL)· 20 Feb 2026verified

Current assets
2023
1.5 bn
2024
1.4 bn
2025
1.4 bn

SEC (XBRL)· 20 Feb 2026verified

Property, plant & equipment, net
2023
702.2 m
2024
713.1 m
2025
747.4 m

SEC (XBRL)· 20 Feb 2026verified

Goodwill
2023
366.0 m
2024
405.1 m
2025
414.0 m

SEC (XBRL)· 20 Feb 2026verified

Intangibles (excl. goodwill)
2023
84.5 m
2024
111.7 m
2025
109.8 m

SEC (XBRL)· 20 Feb 2026verified

Total assets
2023
3.3 bn
2024
3.3 bn
2025
3.4 bn

SEC (XBRL)· 20 Feb 2026verified

Accounts payable
2023
110.6 m
2024
114.2 m
2025
110.4 m

SEC (XBRL)· 20 Feb 2026verified

Short-term debt
2023
75.0 m
2024
167.8 m
2025
75.0 m

SEC (XBRL)· 20 Feb 2026verified

Long-term debt
2023
622.9 m
2024
449.8 m
2025
374.8 m

SEC (XBRL)· 20 Feb 2026verified

Current liabilities
2023
951.5 m
2024
1.1 bn
2025
1.1 bn

SEC (XBRL)· 20 Feb 2026verified

Total liabilities
2023
1.8 bn
2024
1.7 bn
2025
1.7 bn

SEC (XBRL)· 20 Feb 2026verified

Equity
2023
1.5 bn
2024
1.6 bn †
2025
1.6 bn †

SEC (XBRL)· 20 Feb 2026verified

Cash flow · USD

Operating cash flow
2023
906.5 m
2024
929.0 m
2025
1.2 bn

SEC (XBRL)· 20 Feb 2026verified

Capex
2023
133.6 m
2024
120.9 m
2025
124.7 m

SEC (XBRL)· 20 Feb 2026verified

Free cash flow
2023
772.9 m ≈
2024
808.1 m ≈
2025
1.1 bn ≈

SEC (XBRL)· 20 Feb 2026derived

Investing cash flow
2023
-125.3 m
2024
-207.1 m
2025
-136.2 m

SEC (XBRL)· 20 Feb 2026verified

Financing cash flow
2023
-442.0 m
2024
-878.1 m
2025
-1.2 bn

SEC (XBRL)· 20 Feb 2026verified

Share repurchases
2023
71.9 m
2024
837.0 m
2025
1.2 bn

SEC (XBRL)· 20 Feb 2026verified

Computed indicators

Growth

Revenue growth (YoY)
10.4%
computed by olivLawFY 2025
Revenue CAGR 3Y
8.5%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
9.7%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
20.5%
computed by olivLawFY 2025
Net income growth (YoY)
19.3%
computed by olivLawFY 2025
Net income CAGR 3Y
16.0%
computed by olivLawFY 2022 → FY 2025
Net income CAGR 5Y
12.7%
computed by olivLawFY 2020 → FY 2025
EPS growth (YoY)
22.6%
computed by olivLawFY 2025
EPS CAGR 3Y
17.7%
computed by olivLawFY 2022 → FY 2025
EPS CAGR 5Y
14.3%
computed by olivLawFY 2020 → FY 2025
FCF growth (YoY)
30.8%
computed by olivLawFY 2025

Profitability

Gross margin
62.7%
computed by olivLawTTM to 30 Sept 2026
EBITDA margin
35.7%
computed by olivLawTTM to 30 Sept 2026
EBIT margin
32.3%
computed by olivLawTTM to 30 Sept 2026
Net margin
25.4%
computed by olivLawTTM to 30 Sept 2026
FCF margin
28.0%
computed by olivLawTTM to 30 Sept 2026

Returns

ROE
68.9%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROA
33.3%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROIC
61.4%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROCE
61.7%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Payout ratio (EPS)
unavailable
input data missing
Payout ratio (FCF)
unavailable
input data missing

Balance sheet

Net debt
177.3 m USD
computed by olivLawbalance sheet at 30 Sept 2026
Net debt / EBITDA
0.1x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Debt / equity
0.2x
computed by olivLawbalance sheet at 30 Sept 2026
Interest coverage
43.5x
computed by olivLawTTM to 30 Sept 2026

Liquidity

Current ratio
1.2x
computed by olivLawbalance sheet at 30 Sept 2026
Quick ratio
0.9x
computed by olivLawbalance sheet at 30 Sept 2026
Cash ratio
0.2x
computed by olivLawbalance sheet at 30 Sept 2026

Cash

Operating cash flow
1.4 bn USD
computed by olivLawTTM to 30 Sept 2026
Capital expenditure
115.0 m USD
computed by olivLawTTM to 30 Sept 2026
Free cash flow
1.3 bn USD
computed by olivLawTTM to 30 Sept 2026
FCF conversion
110.3%
computed by olivLawTTM to 30 Sept 2026
Cash conversion
85.3%
computed by olivLawTTM to 30 Sept 2026

Efficiency

Days sales outstanding
46 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Days inventory outstanding
82 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Days payables outstanding
29 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Cash conversion cycle
99 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026

Market and valuation

Market capitalisation
55.0 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Enterprise value
55.2 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Market cap / net income TTM
46.6x
computed by olivLawTTM to 30 Sept 2026
P/E (TTM)
47.1x
computed by olivLawTTM to 30 Sept 2026
Earnings yield
2.1%
computed by olivLawTTM to 30 Sept 2026
P/B
29.4x
computed by olivLawbalance sheet at 30 Sept 2026
P/S
11.8x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBITDA
33.2x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBIT
36.7x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/Sales
11.8x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
P/FCF
42.2x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
FCF yield
2.4%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Dividend yield
unavailable
no dividend in the structured statements; a missing line is not a confirmed zero
Shareholder yield (distributions)
1.9%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Unattractive profile

Score: 61 / 100

A scoring methodology on indicators and valuation, not investment advice.

(margin_of_safety <= -0.25 & agreement in ['high', 'medium'])

Closing price

698.55 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 55.0 bn USD

Key indicators

Market capitalisation
55.0 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
P/E (TTM)
47.1x
computed by olivLawTTM to 30 Sept 2026
P/B
29.4x
computed by olivLawbalance sheet at 30 Sept 2026
EV/EBITDA
33.2x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROE
68.9%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Net margin
25.4%
computed by olivLawTTM to 30 Sept 2026
Revenue growth (YoY)
10.4%
computed by olivLawFY 2025
Dividend yield
unavailable
no dividend in the structured statements; a missing line is not a confirmed zero

Coverage and freshness

33/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 30 Sept 2026
Latest balance sheet date: 30 Sept 2026
Share count (cover of the latest filing), as of: 28 Oct 2026
Source: SEC (XBRL)published 02 Nov 2026
verified 2861derived 209

Score by group

  • Balance sheet86
  • Growth86
  • Quality98
  • Returns27
  • Valuation8

Estimated value range

Low
247.21
USD per share
Mid
304.06
USD per share
High
404.25
USD per share
Price: 698.55 USD
The price is above the range
Potential to the central value: -56.5% (value / price − 1)
Margin of safety: -129.7% (1 − price / value)
Agreement between methods: high · 2 methods used · 2 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 241.11 – 440.18 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)241.11 – 368.33 (Mid 290.73)
    WACC 9.3% · starting FCFF 1.3 bn USD · terminal value share of EV 73%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: no growth between −30% and +40% justifies the price
  • Peers: EV/EBITDA253.30 – 440.18 (Mid 317.40)
    4 companies used · median multiple 15.1x · quartiles 12.1x – 20.9x
    ICCC, LNTH, NEOG, QDEL
  • Peers: P/Eunavailable · not enough peers
  • Dividend discount (DDM)unavailable · the company pays no dividend: a dividend model needs an explicit initiation assumption
Multiple comparisons use the SIC vertical: In Vitro & In Vivo Diagnostic Substances (SIC 2835)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Unattractive profile · Score 61/100

FactorValueScoreWeight used
ROIC · Quality61.4%100 (vs peers)11%
Net margin · Quality25.4%93 (vs peers)7%
FCF conversion · Quality110.3%100 (on a fixed band)7%
Revenue CAGR 3Y · Growth8.5%71 (on a fixed band)9%
EPS CAGR 3Y · Growth17.7%100 (on a fixed band)9%
Net debt / EBITDA · Balance sheet0.1x100 (on a fixed band)11%
Interest coverage · Balance sheet43.5x100 (on a fixed band)7%
Current ratio · Balance sheet1.2x32 (on a fixed band)4%
P/E (TTM) · Valuation47.1x0 (on a fixed band)11%
EV/EBITDA · Valuation33.2x0 (on a fixed band)11%
FCF yield · Valuation2.4%30 (on a fixed band)9%
Shareholder yield (distributions) · Returns1.9%27 (on a fixed band)7%
Payout ratio (FCF) · Returnsunavailableunavailable—

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet86/100 · 3/3 factors with a value
  • Growth86/100 · 2/2 factors with a value
  • Quality98/100 · 3/3 factors with a value
  • Returns· partial27/100 · 1/2 factors with a value
  • Valuation8/100 · 3/3 factors with a value

A «partial» group is computed from under half of its weight or from one factor: it is not a full assessment of the group.

Memo

IDEXX LABORATORIES INC /DE (IDXX). Latest full fiscal year: 2025; data up to 2026-09-30.

Figures computed from the financial statements: revenue 4.3 bn USD in 2025; YoY growth 10.4%; net margin 25.4%; ROE 68.9%; net debt/EBITDA 0.1x.

The estimated value range is 247.21–404.25 USD per share (median of 2 methods, agreement: high); assumptions are illustrative. Against the central value of 304.06 USD, the price of 698.55 USD leaves a potential of -56.5% (value / price − 1) and a margin of safety of -129.7% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 61/100, methodological classification: unattractive profile (score, margin of safety and method agreement together; not a judgement of the right price). Groups assessed only in part: returns. Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • ROIC: 61.4%
  • Net margin: 25.4%
  • FCF conversion: 110.3%
  • Revenue CAGR 3Y: 8.5%
  • EPS CAGR 3Y: 17.7%
  • Net debt / EBITDA: 0.1x
  • Interest coverage: 43.5x

What contradicts it

  • P/E (TTM): 47.1x
  • EV/EBITDA: 33.2x
  • FCF yield: 2.4%
  • Shareholder yield (distributions): 1.9%
  • The price is above the estimated value range

Not assessed (insufficient data or a ratio without meaning): Payout ratio (FCF).

Versus the vertical median

In Vitro & In Vivo Diagnostic Substances (SIC 2835) · same industry (4-digit SIC) · compared with 17 companies

The size band was not applied: too few companies would have remained; the vertical includes much smaller or larger companies.

Multiples and returns vs the median

P/E
47.1x
vertical median 25.0x
above median (+88.1%)
EV/EBITDA
33.2x
vertical median 15.1x
above median (+119.2%)
P/S
11.8x
vertical median 6.6x
above median (+77.6%)
P/B
29.4x
vertical median 2.0x
above median (+1,342.6%)
ROE
68.9%
vertical median -38.2%
above median
Net margin
25.4%
vertical median -51.6%
above median
EBIT margin
32.3%
vertical median -36.2%
above median
Revenue YoY
10.4%
vertical median -0.5%
above median
Net debt/EBITDA
0.1x
vertical median 0.3x
below median (−68.8%)
Dividend yield
—
vertical median —

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
IDXXIdexx Laboratories Inc55.0 bn47.168.9%25.4%+10.4%−3% / +63%
LNTHLantheus Holdings, Inc.6.6 bn24.522.2%17.7%+0.5%+72% / +41%
NEOGNeogen Corporation2.7 bn—-2.7%-6.3%−2.7%+108% / −27%
TRIBTrinity Biotech PLC2.4 bn——-51.6%+8.3%−80% / −91%
CLDXCelldex Therapeutics, Inc.2.4 bn—-43.9%-190,220.9%−78.0%+11% / −1%
NTLAIntellia Therapeutics, Inc.1.7 bn—-6,424.8%-672.2%+16.9%+37% / −58%
QDELQuidelortho Corp984.6 m—-19.3%-14.2%−1.9%−48% / −79%
ACHVAchieve Life Sciences, Inc.718.3 m—-845.0%—unavailable+43% / +21%
MYGNMyriad Genetics, Inc.575.8 m—-32.5%-14.0%−1.6%−21% / −68%
TKNOAlpha Teknova, Inc.395.7 m—-24.2%-38.4%+7.4%+57% / +261%
ICCCImmuCell Corporation94.2 m138.22.6%2.6%+4.3%+114% / +128%
IMDXInsight Molecular Diagnostics Inc.86.7 m——-2,955.6%+115.6%−57% / −30%
BMRABiomerica, Inc.8.0 m—-113.8%-115.5%−16.2%−27% / −77%
CDIOCardio Diagnostics Holdings, Inc.4.9 m—-75.4%-44,771.8%−57.5%−43% / −97%
QCLSQ/C Technologies, Inc.3.2 m—-155.0%—−5.3%−89% / −100%
VNRXVolitionRx Limited2.8 m——-1,043.1%+40.0%−97% / −99%
VRAXVirax Biolabs Group Ltd695.1 k—-109.6%-95,739.2%−96.0%−88% / −98%
NNNNAnbio Biotechnology—25.027.0%74.1%+5.6%−84% / unavailable

1- and 3-year price returns: for IDXX from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
434.56
Total return -38% · Per year -38%
766.84
Total return 10% · Per year 10%
1,153.12
Total return 65% · Per year 65%
3 years
456.54
Total return -35% · Per year -13%
903.12
Total return 29% · Per year 9%
1,486.07
Total return 113% · Per year 29%
5 years
479.62
Total return -31% · Per year -7%
1,063.61
Total return 52% · Per year 9%
1,915.14
Total return 174% · Per year 22%
What moves the 3-year price the most
  • Exit P/E± 225.78
  • Net margin± 158.05
  • Annual revenue growth± 124.92
  • Annual dilution± 13.28

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 04 Aug 2026; since then the company filed 10-Q (02 Nov 2026), 8-K (02 Nov 2026 · results).

In brief

IDEXX Laboratories is a global provider of diagnostics and software for veterinary medicine, with activity also in water and milk testing. In the second quarter of 2026 revenue rose 10% as reported and 9% organic 3, and 2026 revenue guidance was narrowed to 4,700-4,745 million USD 3. Recurring diagnostic revenue accounted for about 79% of consolidated revenue in fiscal 2025 1.

SWOT

Strengths

  • A high share of recurring revenue and an installed base of instruments create a durable flow of consumables and tests.
  • Integration of diagnostics, cloud software and imaging offers a full solution for clinics that point competitors find hard to replicate.
  • A global reference laboratory network and presence in many countries support growth and operating scale.

Weaknesses

  • Reliance on single-source suppliers for proprietary components could lead to disruptions and higher costs.
  • The capital instrument business is more cyclical and can decline when product launch cycles wind down.
  • New and acquired laboratories may carry lower margins in their early years until they reach scale.

Opportunities

  • Expanding cancer testing and AI-enabled platforms could open new sources of recurring revenue.
  • Growth in international markets, particularly in faster-growing regions, could support revenue expansion.
  • New imaging and software products could increase the number of clinics adopting the company's ecosystem.

Threats

  • Rising competition from new entrants and cheaper products could reduce prices or pressure margins.
  • Tariffs, trade policies and currency swings could affect costs and reported revenue.
  • Supply chain disruptions and geopolitical instability could affect deliveries and demand.

Risks

  • Intense competitionhigh

    The company expects growing competition, which could limit growth and profitability if it does not sustain its technological edge.

  • Sole-source suppliershigh

    Proprietary components come from single sources, and a disruption could affect deliveries and the company's reputation.

  • Artificial intelligencemedium

    Algorithms and datasets may be flawed, and changing regulation could raise compliance costs.

  • Government regulationmedium

    Rules in the United States and other countries may limit or delay product sales and affect revenue.

  • Currency and tariffsmedium

    Exchange rates and trade policies can change revenue and margins, as the recent guidance adjustment shows.

Investment thesis

What would need to be true (bull case)

  • If diagnostic use in clinics keeps rising, recurring revenue could support the company's long-term growth.
  • The raised profitability outlook and new product launches could strengthen margins and cash flow.
  • The integrated ecosystem of instruments, software and imaging could make it harder for clinics to switch suppliers.

What would break the thesis

  • Pressure from new entrants could reduce prices and slow margin improvement.
  • Dependence on single-source suppliers and complex biological components could lead to costly disruptions.
  • Currency swings and tariffs could continue to weigh on reported revenue if the dollar stays strong.

What to watch

  • Quarterly results and any update to 2026 revenue and EPS guidanceQ3 2026
  • Trend in CAG Diagnostics recurring revenue and IDEXX VetLab consumablesQ3 2026
  • Currency and tariff effects on revenue guidance and marginsnext 10-K
  • Development of competitive pressure from new entrants in veterinary diagnostics2027

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 04 Aug 2026; since then the company filed 10-Q (02 Nov 2026), 8-K (02 Nov 2026 · results).

The business

IDEXX Laboratories, Inc., incorporated in Delaware in 1983, develops, manufactures and distributes products and services for the companion animal veterinary, livestock, poultry and dairy, and water testing industries 1. It also manufactures point-of-care human medical diagnostic products, presented within Other 1. The portfolio includes point-of-care analyzers, reference laboratories, practice management software and veterinary imaging systems 1.

The business model relies on instruments placed at customers, followed by recurring consumables and tests over the instrument life cycle 1. Recurring revenue, especially IDEXX VetLab consumables and SNAP rapid assays, carries much higher gross margins than instrument sales, and the mix affects gross margin each period 1. The second quarter of 2026 recorded a gross margin of 64.0% and an operating margin of 35.0% 3.

The company operates primarily through three reportable segments: Companion Animal Group, Water and Livestock, Poultry and Dairy 1. Beyond these, it runs a network of reference laboratories and sells in more than 175 countries and territories 13. Headquarters are in Maine and the company employs about 11000 people 3.

Segments

Companion Animal Group (CAG)

The main segment, offering diagnostics and information management for veterinary clinics, including point-of-care analyzers, reference laboratories and practice management software 1. In the second quarter of 2026, CAG revenue grew 9% as reported and organically, while CAG Diagnostics recurring revenue grew 11% as reported 3. IDEXX VetLab consumables grew 15% as reported in the same period 3.

Livestock, Poultry and Dairy (LPD)

The segment provides diagnostics for livestock, poultry and milk, including tests for BVDV, PRRS and antibiotic residues in milk 1. In the second quarter of 2026 LPD revenue grew 11% as reported and 9% organic, led by strong growth in the Americas 3.

Market context

Demand depends on diagnostic use in clinics and on patient visits, and the company aims to grow testing through new tests and instruments 1. Currency matters: guidance includes an estimated impact of about 0.6% on revenue growth, showing sensitivity to the US dollar 3.

Trends

  • Growing diagnostic use in clinicstailwind

    The company argues that expanding testing with new tests and premium instruments could lift consumable use and recurring revenue 13.

  • Adoption of artificial intelligencemixed

    AI-enabled products such as the inVue Dx and SediVue Dx analyzers could strengthen differentiation, but AI investment is costly and may not deliver the expected effect 1.

  • Currency and tariffsheadwind

    A stronger dollar reduced the revenue guidance, and changes in tariffs and trade policy are treated as sources of uncertainty 32.

  • Supply chain and sole-source suppliersheadwind

    Many components come from sole or single sources, which could lead to disruptions and higher costs if suppliers fail to deliver 1.

Competitive position

The company refers to competitors in companion animal diagnostics, including point-of-care analyzer makers, reference laboratories and rapid test suppliers 1. Competition centers on time to result, ease of use, test menu and software integration 1. The company notes that some rivals promote lower-priced, less complete offerings 1.

In the Water segment the named counterpart in the supplied sources is Thermo Fisher Scientific, whose test kits IDEXX distributes alongside its own products 1. For the other segments the sources do not name specific competitors, so the analysis is limited to the general description of competition 1.

  • Thermo Fisher ScientificTMO

    Supplier of water testing kits that IDEXX distributes as a complement to its own products, and a possible competitor in the Water segment.

  • Veterinary point-of-care analyzer makers

    Companies selling analyzers and consumables at lower prices, described generically in the company's risk factors.

  • Veterinary reference laboratories

    Competing external laboratory networks offering tests and consulting services to clinics.

  • New entrants in companion animal health

    New players attracted by the sector's growth and returns, which the company says are intensifying competitive pressure.

News & filings

In the press

The latest news item in our archive is from 20 Sept 2026; the newest SEC filing is from 02 Nov 2026. The press archive comes from the RSS feeds we follow and does not necessarily cover the latest event — the filings alongside do.

SEC filings

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / IDEXX Laboratories, Inc. · 20 Feb 2026
  2. [2] Form 10-Q, quarter ended 2026-06-30 · SEC / IDEXX Laboratories, Inc. · 04 Aug 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / IDEXX Laboratories, Inc. · 04 Aug 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.