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)
$3.34
Method range
$0.60 – $237.99
median $70.50
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 | $3.34 | -97.32% |
| Exit multiple | $237.99 | +91.14% |
| Analyst target | $137.67 | +10.57% |
| Graham number | $0.60 | -99.52% |
- Forward DCF$3.34
- Exit multiple$237.99
- Analyst target$137.67
- Graham number$0.60
Stock price
$124.51
EPS (TTM)
$0.91
5Y EPS CAGR
-16.3%
Fair value @ hist. growth
$3.34
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
36.4%
per year over your projection horizon
Margin of safety -3,632.3% vs hist-growth DCF
Historical 5Y CAGR
-16.3%
Your model implies
36.4%
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% |
|---|---|---|---|---|---|
| 8.8% | 32.7% | 31.9% | 31.0% | 30.0% | 29.0% |
| 9.8% | 35.3% | 34.6% | 33.8% | 33.0% | 32.1% |
| 10.8% | 37.7% | 37.1% | 36.4% | 35.7% | 34.9% |
| 11.8% | 40.1% | 39.5% | 38.9% | 38.2% | 37.5% |
| 12.8% | 42.3% | 41.8% | 41.2% | 40.6% | 40.0% |
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.
PEG
0.89
Low vs growth
Net debt
$18.9B
Total debt − cash
Beta
1.22
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
- Buybacks
- Dividend Profile2.71% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History6 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.