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 28,959 - -
Change - -16.1% 47.97% 16.45% -14.14% -7.48% - -
Enterprise Value (EV) 1 26,548 22,297 32,435 39,673 34,837 31,547 30,354 29,316
Change - -16.01% 45.47% 22.31% -12.19% -9.44% -3.78% -3.42%
P/E Ratio 46.2x 35.5x 40.7x 43.9x 54.6x 30.7x 26.7x 21.8x
PBR 2.8x 2.29x 3.19x 3.58x 3.1x 2.59x 2.45x 2.32x
PEG - 3.66x 1.4x 5.21x -1.8x 0.5x 1.8x 1x
Capitalization / Revenue 4.89x 3.58x 4.55x 5.04x 4.09x 3.65x 3.49x 3.31x
EV / Revenue 5.15x 3.77x 4.72x 5.48x 4.55x 3.97x 3.66x 3.35x
EV / EBITDA 22.3x 15.5x 18.2x 19.7x 16.6x 14.7x 13.2x 11.8x
EV / EBIT 34.5x 22.3x 24.4x 25.8x 21.9x 18x 15.7x 13.8x
EV / FCF 47.1x 28.9x 25.5x 31.8x 28.6x 24.2x 20.4x 18.2x
FCF Yield 2.12% 3.46% 3.92% 3.14% 3.5% 4.13% 4.91% 5.5%
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% - 0.12% 0.12% 0.14%
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 74.00 74.00 74.00
Nbr of stocks (in thousands) 407,585 404,926 404,797 403,012 395,110 391,337 - -
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.($)
33.2x5.72x21.27x0.81% 114B
40.34x6.89x25.79x1.52% 40.49B
23.98x3.51x15.12x0.98% 29.28B
19.54x1.61x11.87x2.47% 27.72B
24.16x2.9x12.64x1.56% 26.17B
25.91x4.21x15.06x1.54% 25.82B
45.27x10.72x33.71x0.82% 22.7B
24.88x3.21x15.29x1.83% 23.35B
Average 29.66x 4.85x 18.84x 1.44% 38.68B
Weighted average by Cap. 30.92x 5.11x 19.65x 1.27%

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. 5GD Stock
  5. Valuation Ingersoll Rand Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!