Previous Close | $89.02 |
Intrinsic Value | $4.31 |
Upside potential | -95% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |