Fair value (multi-method)
Four independent methods triangulate what IRM 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)
$3.35
Method range
$0.60 – $237.61
median $67.84
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 | $3.35 | -97.31% |
| Exit multiple | $237.61 | +90.61% |
| Analyst target | $132.33 | +6.15% |
| Graham number | $0.60 | -99.52% |
- Forward DCF$3.35
- Exit multiple$237.61
- Analyst target$132.33
- Graham number$0.60
Stock price
$124.66
EPS (TTM)
$0.91
5Y EPS CAGR
-16.3%
Fair value @ hist. growth
$3.35
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 EPS growth
36.2%
per year over your projection horizon
Margin of safety -3616.3% vs hist-growth DCF
Historical 5Y CAGR
-16.3%
Your model implies
36.2%
Next-year analyst consensus
161%
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.
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% |
|---|---|---|---|---|---|
| 8.7% | 32.5% | 31.6% | 30.8% | 29.8% | 28.7% |
| 9.7% | 35.1% | 34.4% | 33.6% | 32.8% | 31.9% |
| 10.7% | 37.6% | 36.9% | 36.2% | 35.5% | 34.7% |
| 11.7% | 39.9% | 39.3% | 38.7% | 38.0% | 37.3% |
| 12.7% | 42.1% | 41.6% | 41.0% | 40.5% | 39.8% |
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.
PEG
0.88
Low vs growth
Net debt
$18.9B
Total debt − cash
Beta
1.23
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Iron Mountain (IRM) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation