US · IRM
Iron Mountain Incorporated
- Sector
- Real Estate · REIT - Specialty
- Headquarters
- Boston, MA 02110
- Website
- ironmountain.com
Price · as of 2025-12-31
$127.19
Market cap 32.05B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $95.69 | -24.77% |
| Intrinsic Value(DCF) | $46.35 | -63.56% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $9.69 | -92.38% |
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 | $11.05 | $26.61 | $1.44 | $0.00 | $23.11 |
| 2012 | $15.53 | $29.34 | $3.85 | $0.00 | $7.66 |
| 2013 | $12.83 | $25.27 | $2.33 | $0.00 | $4.43 |
| 2014 | $20.04 | $31.23 | $1.51 | $0.00 | $18.37 |
| 2015 | $18.44 | $29.63 | $0.00 | $0.00 | $2.74 |
| 2016 | $20.71 | $34.18 | $1.26 | $0.00 | $10.30 |
| 2017 | $21.40 | $31.97 | $4.66 | $0.00 | $11.97 |
| 2018 | $23.98 | $35.65 | $14.43 | $0.00 | $22.25 |
| 2019 | $23.58 | $34.97 | $0.00 | $0.00 | $8.29 |
| 2020 | $29.88 | $39.80 | $0.12 | $0.00 | $6.48 |
| 2021 | $43.31 | $46.71 | $0.00 | $0.00 | $25.14 |
| 2022 | $46.15 | $51.25 | $0.00 | $0.00 | $40.49 |
| 2023 | $76.36 | $63.57 | $0.00 | $0.00 | $9.60 |
| 2024 | $81.44 | $70.94 | $0.00 | $0.00 | $12.16 |
| 2025 | $110.33 | $95.69 | $0.82 | $0.00 | $9.69 |
AI valuation
Our deep-learning model estimates Iron Mountain Incorporated's (IRM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $95.69
- Current price
- $127.19
- AI upside
- -24.77%
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
$46.35
-63.56% upside
Graham-Dodd
—
— upside
Graham Formula
$9.69
-92.38% 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 |
| IRM | Iron Mountain Incorporate… | $127.19 | 32.05B | -25% | -64% | — | -92% | 214.06 | -33.22 | 4.72 | 24.71 | — | -4.32 | 25.69% | 20.36% | 2.09% | -20.52% | 6.03% | 0.76% | -19.42 | 1.69 | 0.74 | 0.61 | 9.07 | -1967.00% | 1223.00% | 4175.00% | -2.86% | 0.51 | -5.54% | 2.82% | 603.90% | 2.82% | 36.63 | -55.26 | 7.46 | 1.05 |
| AVB | AvalonBay Communities, In… | $177.23 | 25.09B | -19% | -57% | -91% | -49% | 23.86 | 2.13 | 8.30 | 15.42 | — | 2.13 | 66.99% | 30.07% | 34.64% | 8.89% | 4.45% | 4.89% | 0.79 | 3.53 | 0.25 | 0.25 | 4.10 | -276.00% | 429.00% | 1853.00% | 6.63% | 2.26 | 8.14% | 3.94% | 93.90% | 5.87% | 37.59 | 20.56 | 11.30 | 1.70 |
| CCI | Crown Castle Inc. | $89.54 | 38.99B | +12% | -60% | — | — | 87.72 | -23.82 | 9.13 | 24.66 | — | -5.11 | 66.07% | 48.75% | 10.41% | -50.23% | 7.19% | 1.38% | -18.08 | 2.17 | 0.26 | 0.14 | 10.59 | -11136.00% | -3506.00% | 6705.00% | 7.38% | 0.68 | 10.08% | 5.34% | 468.50% | 5.91% | 32.82 | 23.74 | 16.00 | 0.04 |
| CSGP | CoStar Group, Inc. | $44.63 | 18.92B | +11% | -21% | -82% | -99% | 2689.55 | 2.26 | 5.80 | 66.60 | — | 11.63 | 75.24% | -2.22% | 0.22% | 0.09% | -0.50% | 0.07% | 0.12 | — | 2.84 | 2.64 | -2.62 | -9512.00% | 1867.00% | -11671.00% | 0.22% | 0.58 | 0.71% | 0.00% | 0.00% | 3.05% | -251.60 | 441.83 | 5.58 | 5.65 |
| EQR | Equity Residential | $63.21 | 23.86B | -29% | -59% | -96% | -44% | 21.37 | 2.17 | 7.72 | 13.97 | 305.90 | 2.17 | 46.32% | 36.33% | 36.12% | 10.14% | 5.72% | 5.39% | 0.80 | 4.75 | 0.05 | 0.06 | 3.73 | 699.00% | 406.00% | 277.00% | 5.39% | 1.39 | 6.58% | 4.38% | 93.50% | 5.55% | 28.99 | 25.33 | 10.53 | 1.88 |
| EXR | Extra Space Storage Inc. | $151.03 | 31.89B | -26% | -60% | — | -72% | 31.63 | 2.41 | 9.57 | 19.54 | 227.60 | 2.44 | 28.43% | 44.09% | 28.84% | 7.47% | 5.19% | 3.52% | 1.11 | 2.34 | 1.28 | 1.28 | 6.14 | 1390.00% | 119.00% | -203.00% | 5.66% | 1.33 | 6.64% | 4.25% | 134.40% | 4.71% | 31.68 | 25.79 | 13.97 | 1.53 |
| LAMR | Lamar Advertising Company | $137.74 | 13.99B | -2% | -57% | — | -55% | 24.07 | 13.97 | 6.24 | 18.39 | 37.66 | -6.39 | 38.24% | 30.81% | 25.91% | 57.04% | 10.62% | 8.69% | 6.11 | 4.35 | 0.95 | 0.84 | 5.56 | 6392.00% | 268.00% | -165.00% | 5.21% | 1.79 | 11.60% | 4.64% | 111.80% | 5.76% | 29.01 | 27.52 | 8.94 | 1.87 |
| SBAC | SBA Communications Corpor… | $201.16 | 21.44B | -31% | -56% | — | -37% | 20.80 | -4.39 | 7.58 | 12.69 | 50.46 | -2.76 | 47.94% | 54.91% | 37.43% | -20.59% | 27.81% | 8.92% | -0.90 | 3.30 | 0.29 | 0.16 | 2.04 | 4121.00% | 506.00% | -363.00% | 5.00% | 0.48 | 22.60% | 2.25% | 46.70% | 58.39% | 16.44 | 23.83 | 9.03 | 0.39 |
| VICI | VICI Properties Inc. | $30.21 | 32.29B | +3% | -60% | -57% | +3% | — | 1.16 | 8.05 | 8.68 | — | 1.16 | 99.15% | 91.05% | 69.28% | 0.00% | 10.29% | 0.00% | 0.00 | 4.46 | 2.55 | 2.55 | -0.15 | 195.00% | 408.00% | 567.00% | 7.78% | 10.51 | 7.08% | 5.75% | — | 60.61% | 8.67 | 12.61 | 7.90 | 1.48 |
| VTR | Ventas, Inc. | $86.16 | 40.92B | -43% | -36% | — | -84% | 156.88 | 3.15 | 6.76 | 23.19 | 85.17 | 3.44 | -5.90% | 14.17% | 4.31% | 2.16% | 3.40% | 0.93% | 1.06 | 1.35 | 0.96 | 0.83 | 5.57 | 18421.00% | 1847.00% | 2463.00% | 3.34% | 1.21 | 5.42% | 2.18% | 342.10% | 3.10% | 62.79 | 39.43 | 8.90 | 1.88 |
| WY | Weyerhaeuser Company | $24.53 | 17.68B | -11% | -58% | -90% | -90% | 54.81 | 1.88 | 2.57 | 21.94 | — | 1.92 | 7.47% | 6.73% | 4.69% | 3.38% | 3.24% | 1.95% | 0.59 | 1.70 | 1.29 | 0.61 | 4.90 | -1667.00% | -307.00% | -7419.00% | 0.50% | 0.44 | 0.61% | 3.41% | 187.00% | 4.31% | 49.17 | 259.84 | 3.31 | 2.14 |
About Iron Mountain Incorporated
Iron Mountain Incorporated (NYSE: IRM), founded in 1951, is the global leader for storage and information management services. Trusted by more than 225,000 organizations around the world, and with a real estate network of more than 90 million square feet across approximately 1,450 facilities in approximately 50 countries, Iron Mountain stores and protects billions of valued assets, including critical business information, highly sensitive data, and cultural and historical artifacts. Providing solutions that include secure records storage, information management, digital transformation, secure destruction, as well as data centers, cloud services and art storage and logistics, Iron Mountain helps customers lower cost and risk, comply with regulations, recover from disaster, and enable a more digital way of working.
- CEO
- William L. Meaney
- Employees
- 28.85K
- Beta
- 1.18
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($46.35 ÷ $127.19) − 1 = -63.56% (DCF, example).