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 30,043 - -
Change - -16.1% 47.97% 16.45% -14.14% -4.02% - -
Enterprise Value (EV) 1 26,548 22,297 32,435 39,673 34,837 32,631 31,438 30,400
Change - -16.01% 45.47% 22.31% -12.19% -6.33% -3.66% -3.3%
P/E Ratio 46.2x 35.5x 40.7x 43.9x 54.6x 31.8x 27.7x 22.6x
PBR 2.8x 2.29x 3.19x 3.58x 3.1x 2.69x 2.54x 2.41x
PEG - 3.66x 1.4x 5.21x -1.8x 0.5x 1.9x 1x
Capitalization / Revenue 4.89x 3.58x 4.55x 5.04x 4.09x 3.78x 3.62x 3.43x
EV / Revenue 5.15x 3.77x 4.72x 5.48x 4.55x 4.11x 3.79x 3.47x
EV / EBITDA 22.3x 15.5x 18.2x 19.7x 16.6x 15.2x 13.6x 12.2x
EV / EBIT 34.5x 22.3x 24.4x 25.8x 21.9x 18.7x 16.3x 14.3x
EV / FCF 47.1x 28.9x 25.5x 31.8x 28.6x 25x 21.1x 18.9x
FCF Yield 2.12% 3.46% 3.92% 3.14% 3.5% 3.99% 4.74% 5.3%
Dividend per Share 2 0.02 0.08 0.08 0.08 - 0.0854 0.0918 0.1011
Rate of return 0.03% 0.15% 0.1% 0.09% - 0.11% 0.12% 0.13%
EPS 2 1.34 1.47 1.9 2.06 1.45 2.411 2.77 3.39
Distribution rate 1.49% 5.44% 4.21% 3.88% - 3.54% 3.31% 2.98%
Net sales 1 5,152 5,916 6,876 7,235 7,651 7,939 8,304 8,749
EBITDA 1 1,192 1,435 1,787 2,018 2,094 2,151 2,303 2,487
EBIT 1 769.8 1,002 1,331 1,540 1,592 1,749 1,934 2,121
Net income 1 562.5 604.7 778.7 838.6 581.4 975.9 1,115 1,310
Net Debt 1 1,331 1,140 1,128 3,216 3,536 2,588 1,395 357
Reference price 2 61.87 52.25 77.34 90.46 79.22 76.77 76.77 76.77
Nbr of stocks (in thousands) 4,07,585 4,04,926 4,04,797 4,03,012 3,95,110 3,91,337 - -
Announcement Date 23/02/22 21/02/23 15/02/24 13/02/25 12/02/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
30.7x3.97x14.66x0.12% 2.9TCr
33.2x5.72x21.27x0.81% 11TCr
40.34x6.89x25.79x1.52% 4.05TCr
23.98x3.51x15.12x0.98% 2.93TCr
19.54x1.61x11.87x2.47% 2.77TCr
24.16x2.9x12.64x1.56% 2.62TCr
25.91x4.21x15.06x1.54% 2.58TCr
24.88x3.21x15.29x1.83% 2.33TCr
45.27x10.72x33.71x0.82% 2.27TCr
Average 29.77x 4.75x 18.38x 1.29% 3.76TCr
Weighted average by Cap. 30.90x 5.01x 19.22x 1.17%

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. Valuation Ingersoll Rand Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!