US · INGM
Ingram Micro Holding Corporation
- Sector
- Technology · Information Technology Services
- Headquarters
- Irvine, CA 92612
- Website
- ingrammicro.com
Price · as of 2024-12-28
$27.91
Market cap 4.86B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $26.89 | -3.65% |
| Intrinsic Value(DCF) | $7.71 | -72.38% |
| Graham-Dodd Method(GD) | $18.38 | -34.15% |
| Graham Formula(GF) | $9.34 | -66.54% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $0.00 | $0.00 | |||
| 2015 | $0.00 | $0.00 | |||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $10.69 | $4.31 | |||
| 2020 | $7.83 | $32.61 | |||
| 2021 | $0.00 | $37.36 | |||
| 2022 | $0.00 | $18.53 | |||
| 2023 | $18.15 | $4.45 | |||
| 2024 | $19.27 | $26.89 | $0.00 | $18.38 | $9.34 |
AI valuation
Our deep-learning model estimates Ingram Micro Holding Corporation's (INGM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $26.89
- Current price
- $27.91
- AI upside
- -3.65%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$7.71
-72.38% upside
Graham-Dodd
$18.38
-34.15% upside
Graham Formula
$9.34
-66.54% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| INGM | Ingram Micro Holding Corp… | $27.91 | 4.86B | -4% | -72% | -34% | -67% | 16.39 | 1.16 | 0.09 | 6.56 | — | 2.03 | 7.18% | 1.70% | 0.55% | 7.30% | 7.14% | 1.42% | 1.02 | 2.42 | 1.40 | 0.92 | 2.63 | -2133.00% | -12.00% | -23393.00% | 4.41% | 0.03 | 2.81% | 0.14% | 2.30% | 13.67% | 8.84 | 37.81 | 0.15 | 3.26 |
| ARW | Arrow Electronics, Inc. | $152.16 | 7.84B | +23% | -61% | -7% | +31% | 13.64 | 1.18 | 0.25 | 9.85 | 27.31 | 1.77 | 10.79% | 3.04% | 1.85% | 9.23% | 8.13% | 2.24% | 0.47 | 4.36 | 1.36 | 1.06 | 2.59 | 4993.00% | 1049.00% | -10359.00% | -0.48% | 0.00 | -0.41% | 0.00% | 0.00% | 7.54% | 11.24 | -283.49 | 0.34 | 1.97 |
| CWAN | Clearwater Analytics Hold… | $23.39 | 6.88B | +74% | +20% | -91% | — | -164.51 | 3.16 | 8.73 | 63.15 | — | 99.60 | 67.29% | 3.84% | -5.31% | -2.56% | 1.25% | -1.85% | 0.44 | 0.62 | 1.83 | 1.63 | 6.97 | -10833.00% | 6188.00% | 13796.00% | 2.57% | 1.09 | 9.03% | 0.00% | 0.00% | 0.28% | 255.49 | 43.66 | 9.81 | 4.27 |
| DLB | Dolby Laboratories, Inc. | $66.57 | 6.38B | — | -53% | -77% | -53% | 24.77 | 2.42 | 4.71 | 15.03 | — | 3.75 | 88.13% | 19.64% | 18.90% | — | — | — | 0.01 | — | 3.17 | 2.77 | -1.75 | — | — | — | 6.77% | 1.08 | — | 1.99% | 49.40% | 4.55% | 21.48 | 13.23 | 4.22 | 8.58 |
| EXLS | ExlService Holdings, Inc. | $31.25 | 5.05B | +54% | +48% | -65% | +5% | 20.02 | 5.51 | 2.41 | 13.02 | 73.41 | 11.00 | 38.37% | 15.03% | 12.02% | 27.25% | 25.88% | 15.12% | 0.44 | 17.82 | 2.56 | 2.07 | 0.66 | 2727.00% | 1356.00% | 3413.00% | 5.93% | 1.08 | 30.83% | 0.00% | 0.00% | 6.54% | 16.26 | 17.11 | 2.44 | 7.27 |
| G | Genpact Limited | $39.72 | 6.85B | +27% | -47% | -74% | +16% | 12.66 | 2.74 | 1.38 | 8.78 | 128.82 | 9.97 | 35.57% | 14.96% | 10.88% | 22.37% | 17.96% | 10.20% | 0.74 | 15.32 | 1.66 | 1.65 | 1.19 | 982.00% | 656.00% | 3856.00% | 10.51% | 0.51 | 22.94% | 1.68% | 21.30% | 5.73% | 10.11 | 10.46 | 1.51 | 3.12 |
| KD | Kyndryl Holdings, Inc. | $12.33 | 2.83B | +390% | +31% | -41% | -81% | 37.09 | 7.67 | 0.62 | 7.42 | — | 44.08 | 20.87% | 3.67% | 1.67% | 22.56% | 9.11% | 2.40% | 3.25 | 5.52 | 1.07 | 0.73 | 1.40 | -17095.00% | -620.00% | -27107.00% | 3.61% | 0.22 | 9.63% | 0.00% | 0.00% | 5.99% | 20.86 | 34.17 | 0.76 | 1.99 |
| PSFE | Paysafe Limited | $6.26 | 368.38M | +630% | +2% | — | -17% | 43.82 | 1.10 | 0.57 | 7.67 | — | -0.47 | 58.02% | 7.82% | 1.30% | 2.51% | 4.25% | 0.44% | 2.74 | 0.95 | 1.16 | 0.36 | 5.31 | -20909.00% | 648.00% | 3183.00% | 13.73% | 0.18 | 4.25% | 0.00% | 0.00% | 19.06% | 23.71 | 23.71 | 1.85 | 0.00 |
| SAIC | Science Applications Inte… | $92.26 | 4.25B | +2% | -50% | — | -33% | 15.91 | 3.65 | 0.77 | 11.67 | — | -2.81 | 11.93% | 7.53% | 4.84% | 21.53% | 12.13% | 6.86% | 1.52 | 4.47 | 0.83 | 0.76 | 3.37 | -1926.00% | 47.00% | 2412.00% | 7.95% | 0.35 | 11.67% | 1.30% | 20.70% | 10.99% | 14.38 | 17.68 | 1.08 | 3.08 |
| VNT | Vontier Corporation | $40.92 | 5.94B | +24% | -49% | -78% | -24% | 14.85 | 4.85 | 1.96 | 11.17 | 4083.92 | -6.51 | 47.17% | 18.26% | 13.20% | 35.39% | 15.53% | 9.36% | 1.72 | 9.39 | 1.16 | 0.79 | 2.39 | 36.00% | 324.00% | 2793.00% | 7.31% | 0.40 | 15.26% | 0.24% | 3.60% | 8.50% | 13.66 | 17.40 | 2.50 | 2.96 |
| WEX | WEX Inc. | $149.19 | 5.12B | -10% | -47% | — | -47% | 18.44 | 4.54 | 2.11 | 5.26 | 142.61 | -1.96 | 54.86% | 25.41% | 11.43% | 22.33% | 40.29% | 2.19% | 3.94 | 2.81 | 1.05 | 0.94 | 3.97 | 1293.00% | 124.00% | -611.00% | 5.59% | 0.05 | 25.84% | 0.00% | 0.00% | 14.26% | 7.73 | 16.67 | 1.97 | 0.86 |
About Ingram Micro Holding Corporation
Ingram Micro Holding Corporation, through its subsidiaries, engages in the provision of technology services and solutions to vendor, reseller, and retailer partners in North America, Europe, the Middle East, Africa, the Asia-Pacific, Latin America, and internationally. The company provides Ingram Micro Cloud Marketplace service portfolio that consists of third-party cloud-based services or subscription offerings through its Ingram Micro Xvantage platform, as well as offers training, ITAD, reverse logistics, repair and other related solutions, and financial solutions. It also provides client and endpoint solutions, including desktop personal computers, notebooks, tablets, printers, application software, peripherals, accessories, and Ingram Micro branded solutions, as well as components comprising hard drives, motherboards, video cards, etc. for corporate and individual end users. In addition, the company offers enterprise grade hardware and software products, such as servers, storage, networking, infrastructure hardware and software, and hybrid and software-defined solutions, as well as cybersecurity, power and cooling, and virtualization solutions; and DC/POS, physical security, audio visual and digital signage, UCC and telephony, smart office/home automation, and artificial intelligence products. Further, it provides third-party cloud-based services and subscriptions, including business applications, security, communications and collaboration, cloud enablement solutions, and infrastructure-as-a-service solutions; and operates CloudBlue digital commerce platform that offers multi-channel and multi-tier catalog management, subscription management, billing, and orchestration solutions through a SaaS model. The company was founded in 1979 and is headquartered in Irvine, California.
- CEO
- Paul D. Bay
- Employees
- 23.5K
- Beta
- 2.29
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($7.71 ÷ $27.91) − 1 = -72.38% (DCF, example).