investorscraft@gmail.com

Intrinsic Value of Ingersoll Rand Inc. (IR)

Previous Close$89.02
Intrinsic Value
Upside potential
Previous Close
$89.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ingersoll Rand Inc. operates as a diversified industrial company specializing in mission-critical flow creation and industrial solutions. The company serves a broad range of end markets, including industrial, energy, medical, and specialty vehicles, through its portfolio of air and gas compression systems, fluid management equipment, and power tools. Its revenue model is driven by a mix of equipment sales, aftermarket services, and recurring revenue streams, which provide stability across economic cycles. Ingersoll Rand holds a strong competitive position in niche markets, leveraging its engineering expertise and global distribution network. The company’s focus on energy-efficient and sustainable technologies aligns with growing regulatory and customer demand for decarbonization solutions. Its diversified customer base and geographic footprint mitigate concentration risks while enabling cross-selling opportunities. Ingersoll Rand’s market leadership in compressed air systems and fluid handling equipment is reinforced by its strong brand reputation and long-standing customer relationships.

Revenue Profitability And Efficiency

Ingersoll Rand reported revenue of $7.24 billion for FY 2024, with net income of $838.6 million, reflecting a net margin of approximately 11.6%. The company generated $1.4 billion in operating cash flow, demonstrating robust cash conversion. Capital expenditures of $149.1 million indicate disciplined reinvestment, supporting growth while maintaining financial flexibility. The diluted EPS of $2.06 underscores efficient earnings generation relative to its share count.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams and operational efficiency. With a strong focus on aftermarket services, Ingersoll Rand benefits from high-margin recurring revenue. Its capital efficiency is evident in its ability to generate substantial operating cash flow relative to capital expenditures, enabling reinvestment and shareholder returns without excessive leverage.

Balance Sheet And Financial Health

Ingersoll Rand maintains a solid balance sheet, with $1.54 billion in cash and equivalents against total debt of $4.81 billion. The company’s liquidity position is healthy, providing ample capacity for strategic initiatives. While leverage is moderate, the strong cash flow generation supports debt servicing and further deleveraging potential. The financial structure appears balanced, with no immediate liquidity concerns.

Growth Trends And Dividend Policy

Growth trends are supported by demand for energy-efficient solutions and aftermarket services. The company’s dividend policy remains conservative, with a dividend per share of $0.08, reflecting a focus on reinvesting in growth opportunities. Shareholder returns may be supplemented by share repurchases, given the manageable payout ratio and strong cash flow generation.

Valuation And Market Expectations

The market appears to value Ingersoll Rand’s stable earnings and growth potential, as reflected in its P/E ratio and cash flow multiples. Investor expectations are likely anchored to the company’s ability to sustain margins and capitalize on industrial decarbonization trends. The valuation suggests confidence in its strategic positioning and execution capabilities.

Strategic Advantages And Outlook

Ingersoll Rand’s strategic advantages include its technological leadership, global scale, and diversified end-market exposure. The outlook remains positive, driven by secular trends in sustainability and industrial automation. Risks include macroeconomic volatility and competitive pressures, but the company’s resilient business model positions it well for long-term growth.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount