As of 2024-07-27, the Intrinsic Value of Iron Mountain Inc (IRM) is
83.50 USD. This IRM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 98.50 USD, the upside of Iron Mountain Inc is
%.
The range of the Intrinsic Value is 29.18 - 600.39 USD
83.50 USD
Intrinsic Value
IRM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
29.18 - 600.39 |
83.50 |
-15.2% |
| DCF (Growth 10y) |
45.17 - 700.52 |
107.93 |
9.6% |
| DCF (EBITDA 5y) |
58.28 - 84.37 |
71.75 |
-27.2% |
| DCF (EBITDA 10y) |
72.20 - 116.20 |
93.42 |
-5.2% |
| Fair Value |
3.30 - 3.30 |
3.30 |
-96.65% |
| P/E |
16.26 - 33.10 |
22.54 |
-77.1% |
| EV/EBITDA |
42.99 - 70.73 |
55.36 |
-43.8% |
| EPV |
11.53 - 39.03 |
25.28 |
-74.3% |
| DDM - Stable |
8.43 - 51.46 |
29.95 |
-69.6% |
| DDM - Multi |
38.23 - 134.40 |
55.14 |
-44.0% |
IRM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
28,873.31 |
| Beta |
1.19 |
| Outstanding shares (mil) |
293.13 |
| Enterprise Value (mil) |
41,389.00 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.32% |
| Cost of Debt |
7.40% |
| WACC |
6.98% |