US · IR
Ingersoll Rand Inc.
- Sector
- Industrials · Industrial - Machinery
- Headquarters
- Davidson, NC 28036
- Website
- irco.com
Price · as of 2025-12-31
$77.99
Market cap 37.2B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $70.54 | -9.55% |
| Intrinsic Value(DCF) | $38.93 | -50.08% |
| Graham-Dodd Method(GD) | $10.14 | -87% |
| Graham Formula(GF) | $19.98 | -74.39% |
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 |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | $0.00 | $2.30 | |||
| 2016 | $0.00 | $0.06 | |||
| 2017 | $30.54 | $36.60 | $0.00 | $1.85 | $2.96 |
| 2018 | $24.25 | $41.50 | $1.57 | $8.60 | $27.74 |
| 2019 | $27.65 | $42.88 | $0.67 | $6.77 | $0.00 |
| 2020 | $49.35 | $55.68 | $267.93 | $8.80 | $0.00 |
| 2021 | $47.36 | $54.39 | $190.44 | $13.76 | $49.42 |
| 2022 | $55.59 | $53.66 | $221.40 | $13.99 | $33.25 |
| 2023 | $90.20 | $71.69 | $71.08 | $16.26 | $45.45 |
| 2024 | $85.15 | $71.14 | $0.00 | $14.23 | $27.24 |
| 2025 | $93.97 | $70.54 | $2.91 | $10.14 | $19.98 |
AI valuation
Our deep-learning model estimates Ingersoll Rand Inc.'s (IR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $70.54
- Current price
- $77.99
- AI upside
- -9.55%
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
$38.93
-50.08% upside
Graham-Dodd
$10.14
-87% upside
Graham Formula
$19.98
-74.39% 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 |
| IR | Ingersoll Rand Inc. | $77.99 | 37.2B | -10% | -50% | -87% | -74% | 64.34 | 3.71 | 4.89 | 21.28 | — | -14.20 | 38.54% | 18.53% | 7.60% | 5.74% | 7.58% | 3.20% | 0.47 | 5.58 | 2.06 | 1.34 | 1.84 | -2961.00% | 575.00% | -220.00% | 3.26% | 0.66 | 8.96% | 0.09% | 5.50% | 2.81% | 28.88 | 33.56 | 5.35 | 3.81 |
| AME | AMETEK, Inc. | $239.22 | 55.07B | -40% | -53% | -88% | -61% | 37.59 | 5.24 | 7.52 | 30.58 | 474.33 | -43.12 | 36.38% | 26.15% | 20.00% | 14.59% | 13.24% | 9.64% | 0.21 | 23.82 | 1.06 | 0.55 | 0.97 | 793.00% | 663.00% | -178.00% | 3.00% | 0.63 | 13.89% | 0.51% | 19.30% | 1.52% | 29.69 | 34.38 | 7.77 | 7.01 |
| AOS | A. O. Smith Corporation | $78.00 | 11B | -8% | -56% | -91% | -57% | 19.97 | 5.87 | 2.85 | 13.76 | 315.10 | 13.89 | 38.83% | 19.01% | 14.26% | 29.20% | 30.21% | 17.11% | 0.10 | 53.93 | 1.50 | 0.90 | 0.02 | 634.00% | 32.00% | 1524.00% | 5.01% | 0.72 | 29.67% | 1.79% | 35.80% | 5.47% | 14.98 | 19.97 | 2.85 | 9.00 |
| DCI | Donaldson Company, Inc. | $92.76 | 10.74B | -31% | -65% | -93% | -63% | 25.68 | 6.48 | 2.55 | 16.20 | — | 10.93 | 34.85% | 15.10% | 9.94% | 24.94% | 21.55% | 12.46% | 0.50 | 23.03 | 1.93 | 1.11 | 0.89 | -976.00% | 292.00% | -1647.00% | 3.61% | 0.55 | 17.62% | 1.40% | 35.90% | 4.92% | 17.90 | 29.35 | 2.70 | 7.08 |
| DOV | Dover Corporation | $225.50 | 30.93B | +15% | -57% | -62% | -56% | 28.40 | 4.20 | 3.84 | 17.80 | — | 144.14 | 39.77% | 16.97% | 13.52% | 15.24% | 12.34% | 8.44% | 0.51 | 12.51 | 1.79 | 1.21 | 1.13 | -5928.00% | 448.00% | 9243.00% | 3.60% | 0.53 | 12.58% | 0.91% | 25.90% | 2.65% | 24.15 | 29.68 | 4.10 | 5.70 |
| EMR | Emerson Electric Co. | $150.75 | 84.77B | -29% | -61% | — | -70% | 34.53 | 3.82 | 4.31 | 18.47 | 193.65 | -10.53 | 52.84% | 12.42% | 12.73% | 10.72% | 5.80% | 5.21% | 0.68 | 5.78 | 0.88 | 0.47 | 2.51 | 1783.00% | 300.00% | -844.00% | 3.44% | 0.32 | 9.06% | 1.54% | 53.10% | 3.14% | 40.11 | 33.66 | 4.98 | 4.07 |
| ETN | Eaton Corporation plc | $375.92 | 146.01B | -37% | -46% | — | -49% | 35.82 | 7.54 | 5.34 | 26.38 | 354.48 | -104.80 | 37.59% | 19.05% | 14.90% | 21.58% | 15.49% | 10.27% | 0.57 | 19.81 | 1.32 | 0.66 | 1.77 | 1011.00% | 1033.00% | 2708.00% | 3.05% | 0.48 | 15.97% | 1.11% | 39.80% | 2.38% | 30.00 | 35.08 | 5.72 | 5.21 |
| FELE | Franklin Electric Co., In… | $99.62 | 4.43B | -24% | -60% | -80% | -57% | 30.27 | 3.40 | 2.11 | 17.46 | — | 6.66 | 35.47% | 12.65% | 6.90% | 11.48% | 15.02% | 7.90% | 0.21 | 25.34 | 2.79 | 1.01 | 0.67 | -1580.00% | 544.00% | -1190.00% | 4.30% | 0.69 | 14.11% | 1.11% | 33.60% | 4.79% | 17.36 | 24.19 | 2.20 | 7.08 |
| FLS | Flowserve Corporation | $88.52 | 11.27B | -19% | -60% | -92% | -65% | 32.86 | 5.19 | 2.41 | 17.93 | 140.63 | 18.93 | 33.45% | 11.36% | 7.32% | 16.49% | 11.89% | 6.18% | 0.87 | 6.91 | 2.03 | 1.19 | 1.65 | 2336.00% | 376.00% | 2633.00% | 3.82% | 0.34 | 13.68% | 0.96% | 31.70% | 3.20% | 23.31 | 28.80 | 2.65 | 4.48 |
| GGG | Graco Inc. | $93.92 | 15.57B | -22% | -55% | -88% | -54% | 30.23 | 5.94 | 7.05 | 20.24 | 327.90 | 8.94 | 52.45% | 27.31% | 23.33% | 19.92% | 24.56% | 16.27% | 0.02 | 211.11 | 3.15 | 2.18 | -0.75 | 922.00% | 583.00% | 2388.00% | 4.04% | 1.46 | 31.52% | 1.16% | 35.10% | 3.84% | 24.91 | 23.85 | 6.80 | 17.55 |
| IEX | IDEX Corporation | $209.47 | 15.77B | -9% | -59% | — | -58% | 33.01 | 3.96 | 4.61 | 19.00 | — | -25.11 | 44.51% | 20.82% | 13.98% | 12.34% | 10.53% | 7.06% | 0.45 | 11.18 | 2.86 | 1.91 | 1.37 | -346.00% | 577.00% | 229.00% | 3.87% | 1.18 | 11.83% | 1.33% | 44.10% | 3.67% | 23.85 | 27.84 | 4.97 | 5.23 |
| ITT | ITT Inc. | $202.41 | 17.42B | -19% | -35% | -79% | -51% | 32.38 | 3.87 | 4.01 | 17.78 | — | 7.40 | 35.35% | 17.38% | 12.39% | 14.25% | 16.26% | 8.86% | 0.23 | 14.23 | 2.58 | 1.96 | -0.97 | -302.00% | 848.00% | 2494.00% | 3.47% | 0.52 | 17.25% | 0.70% | 22.70% | 11.17% | 21.89 | 27.37 | 3.80 | 6.31 |
| ITW | Illinois Tool Works Inc. | $290.63 | 83.76B | -23% | -55% | — | -67% | 27.76 | 26.39 | 5.30 | 20.05 | — | -34.54 | 44.10% | 26.28% | 19.11% | 93.75% | 29.92% | 19.64% | 2.78 | 14.44 | 1.21 | 0.80 | 1.75 | -1042.00% | 92.00% | -482.00% | 3.18% | 0.61 | 24.85% | 2.10% | 58.20% | 3.86% | 22.11 | 34.44 | 5.81 | 8.50 |
| XYL | Xylem Inc. | $129.56 | 31.56B | -23% | -59% | -93% | -59% | 33.05 | 2.73 | 3.47 | 17.85 | 446.73 | 35.84 | 38.46% | 13.54% | 10.59% | 8.59% | 8.34% | 5.57% | 0.17 | 42.17 | 1.62 | 1.13 | 0.26 | 740.00% | 552.00% | -340.00% | 2.90% | 0.43 | 7.72% | 1.25% | 41.20% | 3.02% | 26.05 | 35.01 | 3.53 | 4.36 |
About Ingersoll Rand Inc.
Ingersoll Rand Inc. provides various mission-critical air, fluid, energy, specialty vehicle and medical technologies in the United States, Europe, the Middle East, Africa, and the Asia Pacific. It operates through two segments, Industrial Technologies and Services, and Precision and Science Technologies. The Industrial Technologies and Services segment designs, manufactures, markets, and services various air and gas compression, vacuum, and blower products; fluid transfer equipment and loading systems; and power tools and lifting equipment, including associated aftermarket parts, consumables, air treatment equipment, controls, other accessories, and services. The Precision and Science Technologies segment designs, manufactures, and markets a range of specialized positive displacement pumps, fluid management systems, accessories and aftermarket parts for liquid and gas dosing, transfer, dispensing, compression, sampling, pressure management and flow control in specialized or critical applications. The company's products are used in medical, laboratory, industrial manufacturing, water and wastewater, chemical processing, precision irrigation, energy, food and beverage, agriculture, and vacuum and automated liquid handling end-markets, as well as various manufacturing and industrial facilities applications. It sells through an integrated network of direct sales representatives and independent distributors under the Ingersoll Rand, Gardner Denver, Club Car, CompAir, Nash, Elmo Rietschle, Robuschi, Thomas, Milton Roy, Seepex, ARO, Emco Wheaton, Runtech Systems, Air Dimensions, Albin, Dosatron, Haskel, LMI, Maximus, MP, Oberdorfer, Welch, Williams, Zinnser Analytic, and YZ brands. The company was formerly known as Gardner Denver Holdings, Inc. and changed its name to Ingersoll Rand Inc. in March 2020. Ingersoll Rand Inc. was founded in 1859 and is headquartered in Davidson, North Carolina.
- CEO
- Vicente Reynal
- Employees
- 21K
- Beta
- 1.31
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($38.93 ÷ $77.99) − 1 = -50.08% (DCF, example).