Valuation Ingersoll Rand Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 09:21:20 20/05/2026 pm IST			5-day change	1st Jan Change
70.28 ^USD	+2.54%		-2.20%	-11.87%

12/05	Ingersoll Rand, Garrett Motion Enter Multiyear Collaboration to Develop Oil-Free Compressor Technology	MT
12/05	Ingersoll Rand and Garrett Motion announce strategic partnership to introduce a new era for oil-free industrial innovation	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	25,217	21,157	31,307	36,457	31,301	26,822	-	-
Change	-	-16.1%	47.97%	16.45%	-14.14%	-14.31%	-	-
Enterprise Value (EV) ¹	26,548	22,297	32,435	39,673	34,837	29,393	28,218	27,281
Change	-	-16.01%	45.47%	22.31%	-12.19%	-15.62%	-4%	-3.32%
P/E ratio	46.2x	35.5x	40.7x	43.9x	54.6x	28.3x	24.7x	20.2x
PBR	2.8x	2.29x	3.19x	3.58x	3.1x	2.47x	2.27x	2.15x
PEG	-	3.66x	1.4x	5.21x	-1.8x	0.4x	1.7x	0.9x
Capitalization / Revenue	4.89x	3.58x	4.55x	5.04x	4.09x	3.38x	3.23x	3.06x
EV / Revenue	5.15x	3.77x	4.72x	5.48x	4.55x	3.7x	3.4x	3.12x
EV / EBITDA	22.3x	15.5x	18.2x	19.7x	16.6x	13.7x	12.2x	11x
EV / EBIT	34.5x	22.3x	24.4x	25.8x	21.9x	18.3x	15.8x	13.8x
EV / FCF	47.1x	28.9x	25.5x	31.8x	28.6x	22.5x	19x	16.8x
FCF Yield	2.12%	3.46%	3.92%	3.14%	3.5%	4.44%	5.26%	5.94%
Dividend per Share ²	0.02	0.08	0.08	0.08	-	0.0844	0.0918	0.1011
Rate of return	0.03%	0.15%	0.1%	0.09%	-	0.12%	0.13%	0.15%
EPS ²	1.34	1.47	1.9	2.06	1.45	2.424	2.773	3.388
Distribution rate	1.49%	5.44%	4.21%	3.88%	-	3.48%	3.31%	2.99%
Net sales ¹	5,152	5,916	6,876	7,235	7,651	7,940	8,306	8,751
EBITDA ¹	1,192	1,435	1,787	2,018	2,094	2,152	2,304	2,484
EBIT ¹	769.8	1,002	1,331	1,540	1,592	1,605	1,787	1,980
Net income ¹	562.5	604.7	778.7	838.6	581.4	981.4	1,116	1,310
Net Debt ¹	1,331	1,140	1,128	3,216	3,536	2,571	1,396	458.3
Reference price ²	61.87	52.25	77.34	90.46	79.22	68.54	68.54	68.54
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INGERSOLL RAND INC.	28.28x	3.7x	13.66x	0.12%	2.68TCr
PARKER-HANNIFIN CORPORATION	31.33x	5.42x	20.15x	0.86%	11TCr
FANUC CORPORATION	44.47x	7.67x	28.72x	1.37%	4.49TCr
DOVER CORPORATION	22.76x	3.36x	14.41x	1.02%	2.79TCr
TECHTRONIC INDUSTRIES COMPANY LIMITED	19.39x	1.59x	11.77x	2.5%	2.75TCr
SMC CORPORATION	26.55x	4.33x	15.5x	1.5%	2.66TCr
XYLEM INC.	23.61x	2.8x	12.2x	1.62%	2.53TCr
ALFA LAVAL AB	25.36x	3.27x	15.68x	1.81%	2.39TCr
WÄRTSILÄ OYJ	29.53x	2.61x	16.78x	1.81%	2.3TCr
JIANGSU HENGLI HYDRAULIC CO.,LTD	44.65x	10.55x	33.49x	0.85%	2.21TCr
Average	29.59x	4.53x	18.23x	1.35%	3.56TCr
Weighted average by Cap.	30.57x	4.84x	19.04x	1.24%