investorscraft@gmail.com

Intrinsic ValueIron Mountain Incorporated (0JDP.L)

Previous Close£91.25
Intrinsic Value
Upside potential
Previous Close
£91.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Iron Mountain Incorporated is a global leader in storage and information management services, operating primarily in the real estate sector. The company provides secure records storage, digital transformation solutions, data center services, and specialized logistics for cultural artifacts, serving over 225,000 organizations worldwide. Its extensive real estate network spans 90 million square feet across 1,450 facilities in 50 countries, positioning it as a critical infrastructure provider for businesses managing sensitive and high-value assets. Iron Mountain’s revenue model is anchored in recurring storage and service fees, supplemented by value-added offerings like secure destruction and cloud-based information management. The company’s scale and geographic reach provide a competitive moat, as few competitors can match its global footprint or depth of expertise in compliance-driven industries. Its diversified client base, spanning healthcare, financial services, and government sectors, ensures resilience against economic cycles. Iron Mountain’s strategic pivot toward digital solutions and data centers aligns with broader industry trends, reinforcing its relevance in an increasingly digitized economy.

Revenue Profitability And Efficiency

Iron Mountain reported FY revenue of $6.15 billion, with net income of $180.2 million, reflecting a modest but stable profitability margin. Operating cash flow stood at $1.2 billion, though significant capital expenditures ($1.79 billion) indicate heavy reinvestment, likely tied to data center expansion and facility upgrades. The company’s ability to generate consistent cash flow underscores the resilience of its storage-centric business model.

Earnings Power And Capital Efficiency

Diluted EPS of $0.61 suggests moderate earnings power relative to its market cap, with capital efficiency constrained by high capex demands. The company’s focus on growth initiatives, particularly in digital infrastructure, may pressure near-term margins but could enhance long-term returns. Operating cash flow coverage of debt service remains adequate, though leverage levels warrant monitoring.

Balance Sheet And Financial Health

Iron Mountain’s balance sheet shows $155.7 million in cash against $16.37 billion in total debt, highlighting a leveraged position typical for real estate-intensive firms. The debt load is mitigated by predictable cash flows from storage contracts, but refinancing risks persist in a rising-rate environment. Asset-light digital investments may improve flexibility over time.

Growth Trends And Dividend Policy

The company has prioritized growth in data centers and digital services, though traditional storage remains its core revenue driver. A dividend of $2.865 per share signals commitment to shareholder returns, supported by recurring income streams. Future growth may hinge on scaling higher-margin digital offerings while maintaining storage occupancy rates.

Valuation And Market Expectations

With a market cap of $28.35 billion and a beta of 1.1, Iron Mountain trades as a moderate-risk real estate play. Investors likely price in steady cash flows and incremental digital growth, balancing high leverage against the defensive nature of its storage business.

Strategic Advantages And Outlook

Iron Mountain’s scale, global footprint, and pivot to digital solutions provide strategic advantages. Near-term challenges include debt management and capex absorption, but long-term prospects are bolstered by increasing demand for secure data storage and compliance-driven services. The company’s hybrid physical-digital model positions it to capitalize on evolving enterprise needs.

Sources

Company filings, NYSE disclosures, and investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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