Ticker League

Fair Value for Ingersoll Rand (IR)

See growth priced into Ingersoll Rand (IR): reverse DCF, implied rate vs history and analysts, FCF view. Free intrinsic value calculator for education.

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)

$35.91

Above fair value
-132.65% vs current price $83.54

Method range

$16.92 $138.02

median $64.29

Methods disagree

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 “—”.

  • Forward DCF$35.91
  • Exit multiple$138.02
  • Analyst target$92.67
  • Graham number$16.92

Stock price

$83.54

FCF / share (TTM)

$0.42

3Y FCF CAGR

23.5%

Fair value @ hist. growth

$24.23

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

41.4%

per year over your projection horizon

Premium vs DCF

Margin of safety -244.7% vs hist-growth DCF

Historical 3Y CAGR

23.5%

Your model implies

41.4%

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.

Discount rate (cost of equity proxy)10.5%
Terminal growth2.50%
Projection years10 yr
FCF growth per year (supplemental projection)23%
3Y CAGR 23%

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 →↓ Discount1.5%2.0%2.5%3.0%3.5%
8.5%37.5%36.6%35.6%34.6%33.4%
9.5%40.3%39.5%38.7%37.8%36.8%
10.5%42.9%42.2%41.4%40.7%39.8%
11.5%45.4%44.7%44.1%43.4%42.6%
12.5%47.8%47.2%46.6%45.9%45.3%
Color≤ historical CAGRModerate premiumHigh premium (≥ 15pp above hist)Your inputs

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.

P/EToday54.3· at high
5Y low34.8
Median43.5
5Y high54.3
P/SToday4.1
5Y low3.6
Median4.6
5Y high5.0
EV/EBITDAToday22.4
5Y low17.5
Median21.8
5Y high26.4

Net debt

$3.6B

Total debt − cash

Beta

1.17

Vs market benchmark

Frequently asked questions