IR
Ingersoll Rand Inc
Price:  
76.73 
USD
Volume:  
4,538,947.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IR Intrinsic Value

-45.30 %
Upside

What is the intrinsic value of IR?

As of 2025-05-04, the Intrinsic Value of Ingersoll Rand Inc (IR) is 41.94 USD. This IR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.73 USD, the upside of Ingersoll Rand Inc is -45.30%.

The range of the Intrinsic Value is 30.29 - 66.08 USD

Is IR undervalued or overvalued?

Based on its market price of 76.73 USD and our intrinsic valuation, Ingersoll Rand Inc (IR) is overvalued by 45.30%.

76.73 USD
Stock Price
41.94 USD
Intrinsic Value
Intrinsic Value Details

IR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 30.29 - 66.08 41.94 -45.3%
DCF (Growth 10y) 40.49 - 82.23 54.19 -29.4%
DCF (EBITDA 5y) 47.25 - 56.23 52.93 -31.0%
DCF (EBITDA 10y) 53.77 - 68.17 61.79 -19.5%
Fair Value 51.96 - 51.96 51.96 -32.28%
P/E 43.76 - 52.84 49.37 -35.7%
EV/EBITDA 49.39 - 77.48 66.51 -13.3%
EPV 30.63 - 40.98 35.80 -53.3%
DDM - Stable 16.52 - 41.59 29.06 -62.1%
DDM - Multi 23.14 - 45.78 30.80 -59.9%

IR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 30,956.72
Beta 1.22
Outstanding shares (mil) 403.45
Enterprise Value (mil) 34,173.02
Market risk premium 4.60%
Cost of Equity 10.30%
Cost of Debt 4.48%
WACC 9.39%