investorscraft@gmail.com

Intrinsic value of Iron Mountain Incorporated (IRM)

Previous Close$52.30
Intrinsic Value
Upside potential
Previous Close
$52.30
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.
Use floor (the cash flow based valuation has rendered a result, which is lower than an estimated minimum value derived from the company’s balance sheet analysis)

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh13.83 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

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 more than 1,480 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.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %8.3NaN
Revenue, $4492NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m3638NaN
Operating income, $m854NaN
EBITDA, $m1551NaN
Interest expense (income), $mNaN
Earnings before tax, $m626NaN
Tax expense, $m176NaN
Net income, $m450NaN

BALANCE SHEET

Cash and short-term investments, $m256NaN
Total assets, $m14450NaN
Adjusted assets (=assets-cash), $m14194NaN
Average production assets, $m10350NaN
Working capital, $m-577NaN
Total debt, $m9272NaN
Total liabilities, $m13593NaN
Total equity, $m857NaN
Debt-to-equity ratio10.818NaN
Adjusted equity ratio0.064NaN

CASH FLOW

Net income, $m450NaN
Depreciation, amort., depletion, $m697NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m759NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-333NaN
Free cash flow, $m1092NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-577
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount