IR · Ingersoll Rand Inc.
$81.372026-07-21Sector: Industrials; Industry: Industrial - Machinery; Sub-Industry: Industrial Machinery & Supplies & Components
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$26
-67.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($26 · $52) Analysts Range ($80 · $110) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $6.9B | — | 16.9% | 23.0% | $897MM | −$174MM | $723MM | 9.1% | — | 8.0% | $11.2B | $1.99 | — |
| 2024.Q4 | $6.9B | 0.0% | 16.9% | 23.7% | $889MM | −$2.6B | −$1.7B | 10.1% | — | 7.2% | $13.4B | $1.99 | — |
| 2025.Q1 | $7.2B | 5.2% | 18.0% | 24.3% | $984MM | −$2.5B | −$1.5B | 9.6% | — | 7.3% | $13.7B | $2.14 | — |
| 2025.Q4 | $7.2B | 0.0% | 18.0% | 27.1% | $947MM | −$315MM | $632MM | 10.1% | — | 6.9% | $13.6B | $2.14 | — |
| 2026.Q1 | $7.8B | 7.6% | 18.1% | 24.9% | $1.1B | −$173MM | $882MM | 9.5% | — | 7.7% | $13.7B | $1.50 | 22.7 |
| italics below = DCF projection · 10yr Rev CAGR: 4.3% |
| 2027.Q1 | $8.0B | +3.1% | 18.6% | 24.4% | $1.1B | −$522MM | $609MM | 9.4% | $557MM | 8.1% | $14.3B | $2.89 | 28.2 |
| 2028.Q1 | $8.4B | +4.5% | 19.5% | 23.9% | $1.2B | −$727MM | $518MM | 9.3% | $434MM | 8.5% | $15.0B | $3.18 | 25.6 |
| 2029.Q1 | $8.8B | +5.2% | 20.1% | 23.4% | $1.4B | −$823MM | $533MM | 9.2% | $408MM | 8.8% | $15.8B | $3.46 | 23.5 |
| 2030.Q1 | $9.2B | +4.6% | 20.1% | 22.9% | $1.4B | −$848MM | $579MM | 9.1% | $407MM | 8.8% | $16.7B | $3.64 | 22.4 |
| 2031.Q1 | $9.6B | +4.4% | 20.1% | 22.4% | $1.5B | −$850MM | $650MM | 9.1% | $418MM | 8.8% | $17.5B | $3.82 | 21.3 |
|
| Term. Yr+ | $12.3B | 4.1% | 20.1% | 20.0% | $2.0B | −$948MM | $1.0B | 8.6% | $9.8B | 8.6% | — | — | — |
Active scenario IV: $26 (-67.5% vs market)