Skip to content

Idexx Laboratories Inc (IDXX) — WACC Analysis

WACC Breakdown

Idexx Laboratories Inc (IDXX) has a weighted average cost of capital (WACC) of 9.4%. The cost of equity is 9.4%, derived from a beta of 1.15 and a risk-free rate of 4.7%. The after-tax cost of debt is 6.6%. The capital structure is 99.0% equity and 1.0% debt.

Interpretation

A WACC of 9.4% is moderate, reflecting the market's balanced risk assessment of Idexx Laboratories Inc.

Investors can compare IDXX's WACC of 9.4% against industry peers to gauge its relative financing costs. A beta of 1.15 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

IDXX WACC: 9.36% for Idexx Laboratories Inc

Current inputs imply a 9.38% cost of equity and a 8.40% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Idexx Laboratories Inc Common Stock (IDXX) WACC Results
Weighted Average Cost of Capital
9.36%
Cost of Equity
9.38%
Risk-Free Rate4.73%
Beta1.15
Market Risk Premium4.23%
Cost of Debt
6.64%
Pre-Tax Cost of Debt8.40%
Tax Rate21.00%
Tax Shield1.76%
Capital Structure
Equity: 98.98%($43.72B)
Debt: 1.02%($449.86M)
Equity Component
9.29%
98.98% × 9.38%
Debt Component
0.07%
1.02% × 6.64%

Idexx Laboratories Inc (IDXX) WACC in context

Idexx Laboratories Inc (IDXX) currently screens with an estimated WACC of 9.36%. That blends a 9.38% cost of equity, a 8.40% pre-tax cost of debt, and a 98.98% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What IDXX WACC implies

A 9.36% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates IDXX

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.15 and equity accounts for 98.98% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.

IDXX WACC: 9.36% — Idexx Laboratories Inc Cost of Capital (September 2026) | DeepViews