Valuation Ingersoll Rand Inc.

Stocks

Market Closed - NYSE 07:02:24 10/10/26 am AEDT			5-day change	1st Jan Change
78.75 ^USD	+0.96%		+4.65%	-0.59%

30/09	Deutsche Bank Adjusts Price Target on Ingersoll Rand to $85 From $91, Keeps Hold Rating	MT
30/09	Goldman Sachs Adjusts Price Target on Ingersoll Rand to $87 From $94, Keeps Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,217	21,157	31,307	36,457	31,301	30,264	-	-
Change	-	-16.1%	47.97%	16.45%	-14.14%	-3.31%	-	-
Enterprise Value (EV) ¹	26,548	22,297	32,435	39,673	34,837	33,303	32,339	31,664
Change	-	-16.01%	45.47%	22.31%	-12.19%	-4.4%	-2.89%	-2.09%
P/E	46.2x	35.5x	40.7x	43.9x	54.6x	31.4x	27.1x	23.1x
PBR	2.8x	2.29x	3.19x	3.58x	3.1x	2.83x	2.64x	2.49x
PEG	-	3.66x	1.4x	5.21x	-1.8x	0.4x	1.7x	1.3x
Capitalization / Revenue	4.89x	3.58x	4.55x	5.04x	4.09x	3.73x	3.55x	3.39x
EV / Revenue	5.15x	3.77x	4.72x	5.48x	4.55x	4.1x	3.8x	3.55x
EV / EBITDA	22.3x	15.5x	18.2x	19.7x	16.6x	15.5x	14x	12.7x
EV / EBIT	34.5x	22.3x	24.4x	25.8x	21.9x	19x	16.5x	14.7x
EV / FCF	47.1x	28.9x	25.5x	31.8x	28.6x	26.3x	21.7x	19.7x
FCF Yield	2.12%	3.46%	3.92%	3.14%	3.5%	3.8%	4.61%	5.07%
Dividend per Share ²	0.02	0.08	0.08	0.08	0.08	0.0851	0.0936	0.1011
Rate of return	0.03%	0.15%	0.1%	0.09%	0.1%	0.11%	0.12%	0.13%
EPS ²	1.34	1.47	1.9	2.06	1.45	2.511	2.904	3.409
Distribution rate	1.49%	5.44%	4.21%	3.88%	5.52%	3.39%	3.22%	2.97%
Net sales ¹	5,152	5,916	6,876	7,235	7,651	8,117	8,518	8,931
EBITDA ¹	1,192	1,435	1,787	2,018	2,094	2,148	2,314	2,486
EBIT ¹	769.8	1,002	1,331	1,540	1,592	1,750	1,963	2,154
Net income ¹	562.5	604.7	778.7	838.6	581.4	990	1,139	1,303
Net Debt ¹	1,331	1,140	1,128	3,216	3,536	3,039	2,075	1,400
Reference price ²	61.87	52.25	77.34	90.46	79.22	78.75	78.75	78.75
Nbr of stocks (in thousands)	407,585	404,926	404,797	403,012	395,110	387,999	-	-
Announcement Date	23/2/22	21/2/23	15/2/24	13/2/25	12/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INGERSOLL RAND INC.	31.06x	4.1x	15.5x	0.11%	30.26B
PARKER-HANNIFIN CORPORATION	30.41x	5.29x	19.39x	0.85%	119B
ATLAS COPCO AB	34.15x	5.39x	20.45x	1.57%	96.28B
KEYSIGHT TECHNOLOGIES, INC.	43.9x	8.9x	26.05x	-.--%	63.79B
W.W. GRAINGER, INC.	27.32x	3.12x	18.05x	0.76%	59.76B
FASTENAL COMPANY	40x	6.22x	27.45x	1.94%	57.94B
FANUC CORPORATION	27.26x	5.02x	17.58x	2.21%	35.49B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.47x	1.75x	12.6x	2.29%	29.78B
SMC CORPORATION	20.59x	3.55x	11.38x	1.48%	28.51B
DOVER CORPORATION	20.84x	3.03x	13.07x	1.12%	25.45B
Average	29.60x	4.64x	18.15x	1.23%	54.67B
Weighted average by Cap.	31.65x	5.12x	19.65x	1.15%