/
DCF Valuation
Base-case fair value
$79.07
Intrinsic $105.43 · 25% MOS
Base-case summary
Our base-case DCF for Ingersoll Rand Inc. (IR) projects 10 years of free cash flow growth at 15.5% for years 1–5 and 7.8% for years 6–10, anchored to 15.5% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $1.2B in trailing free cash flow, this produces an intrinsic value of $105.43 per share. A 25% safety margin gives a fair value of $79.07.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$1.2B
Cash & equivalents
$1.3B
Total debt
$4.8B
Shares outstanding
394M