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 29,674 - -
Change - -16.1% 47.97% 16.45% -14.14% -5.2% - -
Enterprise Value (EV) 1 26,548 22,297 32,435 39,673 34,837 32,671 31,705 30,980
Change - -16.01% 45.47% 22.31% -12.19% -6.22% -2.96% -2.29%
P/E 46.2x 35.5x 40.7x 43.9x 54.6x 29.7x 25.6x 21.9x
PBR 2.8x 2.29x 3.19x 3.58x 3.1x 2.7x 2.52x 2.37x
PEG - 3.66x 1.4x 5.21x -1.8x 0.4x 1.6x 1.3x
Capitalization / Revenue 4.89x 3.58x 4.55x 5.04x 4.09x 3.66x 3.48x 3.32x
EV / Revenue 5.15x 3.77x 4.72x 5.48x 4.55x 4.02x 3.72x 3.47x
EV / EBITDA 22.3x 15.5x 18.2x 19.7x 16.6x 15.2x 13.7x 12.5x
EV / EBIT 34.5x 22.3x 24.4x 25.8x 21.9x 18.6x 16x 14.3x
EV / FCF 47.1x 28.9x 25.5x 31.8x 28.6x 25.8x 21.2x 19.2x
FCF Yield 2.12% 3.46% 3.92% 3.14% 3.5% 3.88% 4.72% 5.21%
Dividend per Share 2 0.02 0.08 0.08 0.08 0.08 0.0851 0.0936 0.1011
Rate of return 0.03% 0.15% 0.1% 0.09% 0.1% 0.11% 0.12% 0.13%
EPS 2 1.34 1.47 1.9 2.06 1.45 2.528 2.931 3.431
Distribution rate 1.49% 5.44% 4.21% 3.88% 5.52% 3.37% 3.19% 2.95%
Net sales 1 5,152 5,916 6,876 7,235 7,651 8,118 8,524 8,937
EBITDA 1 1,192 1,435 1,787 2,018 2,094 2,149 2,317 2,488
EBIT 1 769.8 1,002 1,331 1,540 1,592 1,753 1,977 2,169
Net income 1 562.5 604.7 778.7 838.6 581.4 998 1,150 1,313
Net Debt 1 1,331 1,140 1,128 3,216 3,536 2,997 2,031 1,306
Reference price 2 61.87 52.25 77.34 90.46 79.22 75.11 75.11 75.11
Nbr of stocks (in thousands) 407,585 404,926 404,797 403,012 395,110 387,999 - -
Announcement Date 2/23/22 2/21/23 2/15/24 2/13/25 2/12/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
30.18x4.03x15.22x0.11% 29.67B
31.02x5.4x19.55x0.83% 122B
34.67x5.45x20.65x1.55% 96.9B
42.25x8.56x25.06x-.--% 61.4B
26.92x3.08x17.81x0.77% 58.81B
39.58x6.16x27.17x1.96% 57.33B
26.77x4.92x17.21x2.25% 34.98B
20.39x1.74x12.55x2.3% 29.67B
20.22x3.48x11.13x1.51% 28.14B
20.91x3.04x13.1x1.12% 25.55B
Average 29.29x 4.59x 17.95x 1.24% 54.48B
Weighted average by Cap. 31.46x 5.08x 19.48x 1.16%

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.