Fair value (multi-method)
Four independent methods triangulate what IR is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$35.83
Method range
$16.92 – $138.03
median $64.75
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $35.83 | -50.41% |
| Exit multiple | $138.03 | +91.04% |
| Analyst target | $93.67 | +29.65% |
| Graham number | $16.92 | -76.59% |
- Forward DCF$35.83
- Exit multiple$138.03
- Analyst target$93.67
- Graham number$16.92
Stock price
$72.25
FCF / share (TTM)
$0.42
3Y FCF CAGR
23.5%
Fair value @ hist. growth
$24.18
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
39.3%
per year over your projection horizon
Margin of safety -198.9% vs hist-growth DCF
Historical 3Y CAGR
23.5%
Your model implies
39.3%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 23% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 8.5% | 35.4% | 34.6% | 33.6% | 32.6% | 31.5% |
| 9.5% | 38.2% | 37.4% | 36.6% | 35.7% | 34.7% |
| 10.5% | 40.7% | 40.0% | 39.3% | 38.5% | 37.7% |
| 11.5% | 43.2% | 42.5% | 41.9% | 41.2% | 40.5% |
| 12.5% | 45.5% | 44.9% | 44.3% | 43.7% | 43.0% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$3.5B
Total debt − cash
Beta
1.20
Vs market benchmark
Frequently asked questions
Ingersoll Rand (IR) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation