IRM
Iron Mountain Inc
Price:  
75.36 
USD
Volume:  
1,396,449.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IRM Intrinsic Value

%
Upside

As of 2024-02-29, the Intrinsic Value of Iron Mountain Inc (IRM) is 100.50 USD. This IRM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.36 USD, the upside of Iron Mountain Inc is %.

The range of the Intrinsic Value is 43.87 - 464.33 USD

75.36 USD
Stock Price
100.50 USD
Intrinsic Value
Intrinsic Value Details

IRM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 43.87 - 464.33 100.50 33.4%
DCF (Growth 10y) 57.42 - 505.70 118.22 56.9%
DCF (EBITDA 5y) 59.58 - 82.22 72.79 -3.4%
DCF (EBITDA 10y) 69.27 - 104.57 87.83 16.5%
Fair Value 23.81 - 23.81 23.81 -68.40%
P/E 21.41 - 58.25 37.81 -49.8%
EV/EBITDA 23.16 - 71.01 51.08 -32.2%
EPV 22.02 - 48.82 35.42 -53.0%
DDM - Stable 11.08 - 55.03 33.06 -56.1%
DDM - Multi 57.71 - 179.09 82.85 9.9%

IRM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 22,004.37
Beta 1.04
Outstanding shares (mil) 291.99
Enterprise Value (mil) 33,489.37
Market risk premium 4.60%
Cost of Equity 7.79%
Cost of Debt 6.55%
WACC 7.11%