Company Valuation: Ingersoll Rand Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 25,217 21,157 31,307 36,457 31,301 28,359 - -
Change - -16.1% 47.97% 16.45% -14.14% -9.4% - -
Enterprise Value (EV) 1 26,548 22,297 32,435 39,673 34,837 31,365 30,398 29,747
Change - -16.01% 45.47% 22.31% -12.19% -9.97% -3.08% -2.14%
P/E 46.2x 35.5x 40.7x 43.9x 54.6x 28.8x 25x 20.7x
PBR 2.8x 2.29x 3.19x 3.58x 3.1x 2.63x 2.46x 2.3x
PEG - 3.66x 1.4x 5.21x -1.8x 0.4x 1.6x 1x
Capitalization / Revenue 4.89x 3.58x 4.55x 5.04x 4.09x 3.49x 3.33x 3.17x
EV / Revenue 5.15x 3.77x 4.72x 5.48x 4.55x 3.87x 3.57x 3.32x
EV / EBITDA 22.3x 15.5x 18.2x 19.7x 16.6x 14.6x 13.2x 11.9x
EV / EBIT 34.5x 22.3x 24.4x 25.8x 21.9x 17.9x 15.4x 13.7x
EV / FCF 47.1x 28.9x 25.5x 31.8x 28.6x 24.9x 20.2x 18.4x
FCF Yield 2.12% 3.46% 3.92% 3.14% 3.5% 4.02% 4.95% 5.42%
Dividend per Share 2 0.02 0.08 0.08 0.08 0.08 0.0853 0.0938 0.101
Rate of return 0.03% 0.15% 0.1% 0.09% 0.1% 0.12% 0.13% 0.14%
EPS 2 1.34 1.47 1.9 2.06 1.45 2.534 2.927 3.525
Distribution rate 1.49% 5.44% 4.21% 3.88% 5.52% 3.37% 3.21% 2.86%
Net sales 1 5,152 5,916 6,876 7,235 7,651 8,115 8,504 8,960
EBITDA 1 1,192 1,435 1,787 2,018 2,094 2,148 2,311 2,499
EBIT 1 769.8 1,002 1,331 1,540 1,592 1,753 1,977 2,169
Net income 1 562.5 604.7 778.7 838.6 581.4 1,001 1,148 1,352
Net Debt 1 1,331 1,140 1,128 3,216 3,536 3,006 2,039 1,388
Reference price 2 61.87 52.25 77.34 90.46 79.22 73.09 73.09 73.09
Nbr of stocks (in thousands) 407,585 404,926 404,797 403,012 395,110 387,999 - -
Announcement Date 2/23/22 A 2/21/23 A 2/15/24 A 2/13/25 A 2/12/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
Average
Weighted average by Cap.

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. IR Stock
  4. IR Stock
  5. Valuation Ingersoll Rand Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!