IRM
Iron Mountain Inc
Price:  
88.02 
USD
Volume:  
1,172,191.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IRM Intrinsic Value

%
Upside

As of 2024-06-16, the Intrinsic Value of Iron Mountain Inc (IRM) is 80.53 USD. This IRM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 88.02 USD, the upside of Iron Mountain Inc is %.

The range of the Intrinsic Value is 28.15 - 533.62 USD

88.02 USD
Stock Price
80.53 USD
Intrinsic Value
Intrinsic Value Details

IRM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 28.15 - 533.62 80.53 -8.5%
DCF (Growth 10y) 43.87 - 623.20 104.32 18.5%
DCF (EBITDA 5y) 52.93 - 76.47 64.38 -26.9%
DCF (EBITDA 10y) 66.66 - 107.02 85.40 -3.0%
Fair Value 3.30 - 3.30 3.30 -96.25%
P/E 15.88 - 31.05 21.82 -75.2%
EV/EBITDA 37.31 - 62.99 48.40 -45.0%
EPV 11.03 - 38.08 24.55 -72.1%
DDM - Stable 8.24 - 45.05 26.64 -69.7%
DDM - Multi 37.57 - 118.91 53.23 -39.5%

IRM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 25,801.30
Beta 1.18
Outstanding shares (mil) 293.13
Enterprise Value (mil) 38,317.00
Market risk premium 4.60%
Cost of Equity 7.47%
Cost of Debt 7.40%
WACC 7.05%