IR Ingersoll Rand
Intrinsic value$22.23
Price (at call)$85.02
Margin of safety
-73.9%
vs market (rating basis)
-29.5%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | 8.9% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 18.5% |
| Years to target margin | 5 |
| Sales-to-capital | 0.53 |
| Beta | 1.16 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 9.3% |
| Terminal WACC | 8.7% |
Valuation bridge
| PV of explicit FCFF | 2.12B |
| PV of terminal value | 10.11B |
| Equity value | 8.63B |
| ÷ shares → per share | $22.23 |
News
neutral +0.10 · 8 articles
- 3 Profitable Stocks with Questionable Fundamentals
- Ingersoll Rand (IR) Q2 2026 Earnings Call Transcript
- Ingersoll Rand (IR) Buys Lone Star Blower To Grow Mission Critical Industrial Reach
- Is Ingersoll Rand (IR) Fully Priced After Its Q2 2026 Results?
- Here Are Monday’s Top Wall Street Analyst Research Calls: Best Buy, Circle Internet, Corning, Eaton Corporation, eBay, Ingersoll-Rand, NXP Semiconductors, Starbucks, and More
- Ingersoll Rand Q2 Earnings Call Highlights
- Ingersoll Rand Inc (IR) (Q2 2026) Earnings Call Highlights: Strong Execution Drives Revenue ...
- Ingersoll Rand Beats Q2 Earnings Estimates, Raises Revenue Guidance
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 8.65B | 8.9% | 18.5% | 1.22B | 1.33B | -106.67M | -97.61M |
| 2 | 9.37B | 8.3% | 18.5% | 1.33B | 1.35B | -25.52M | -21.37M |
| 3 | 10.10B | 7.7% | 18.5% | 1.43B | 1.36B | 70.60M | 54.09M |
| 4 | 10.82B | 7.1% | 18.5% | 1.53B | 1.35B | 181.93M | 127.55M |
| 5 | 11.53B | 6.5% | 18.5% | 1.63B | 1.32B | 308.32M | 197.79M |
| 6 | 12.21B | 5.9% | 18.5% | 1.73B | 1.28B | 449.25M | 263.72M |
| 7 | 12.86B | 5.3% | 18.5% | 1.82B | 1.22B | 603.83M | 324.34M |
| 8 | 13.46B | 4.7% | 18.5% | 1.91B | 1.13B | 770.70M | 378.80M |
| 9 | 14.02B | 4.1% | 18.5% | 1.98B | 1.04B | 948.12M | 426.42M |
| 10 | 14.51B | 3.5% | 18.5% | 2.05B | 918.80M | 1.13B | 466.67M |