Previous Close | $97.99 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Iron Mountain Incorporated operates as a global leader in information management services, specializing in secure storage, data center solutions, and digital transformation services. The company serves a diverse clientele, including enterprises, healthcare providers, and government agencies, leveraging its extensive physical and digital infrastructure. Its core revenue model is driven by recurring storage rental fees, service contracts, and value-added solutions such as secure shredding and cloud-based data management. Iron Mountain holds a dominant position in the records and information management sector, supported by its vast real estate footprint and trusted brand reputation. The company has strategically expanded into high-growth areas like data centers and digital workflows, positioning itself at the intersection of physical and digital asset management. Its market leadership is reinforced by high customer retention rates and barriers to entry, including regulatory compliance expertise and scale advantages.
Iron Mountain reported revenue of $6.15 billion for FY 2024, reflecting steady demand for its storage and services. Net income stood at $180.2 million, with diluted EPS of $0.61, indicating moderate profitability amid significant capital expenditures. Operating cash flow was robust at $1.20 billion, though heavy investments in data centers and digital infrastructure led to negative free cash flow after $1.79 billion in capex. The company’s efficiency metrics are influenced by its asset-intensive model and growth initiatives.
The company’s earnings power is underpinned by high-margin recurring revenue streams, though elevated interest expenses from its $16.37 billion debt load weigh on net profitability. Capital efficiency is challenged by substantial reinvestment needs, particularly in data center expansion, but long-term contracts and pricing power provide stability. ROIC trends reflect the balance between growth investments and mature storage operations.
Iron Mountain’s balance sheet shows $155.7 million in cash against $16.37 billion in total debt, highlighting leverage risks. Debt maturity profiles and refinancing capabilities are critical given rising interest rates. The asset-heavy model provides collateral but limits flexibility. Financial health hinges on maintaining stable cash flows to service debt while funding growth capex.
Growth is driven by data center demand and digital services, offsetting slower physical storage trends. The dividend of $2.69 per share signals commitment to shareholder returns, though payout sustainability depends on stabilizing FCF post-investment cycles. Management prioritizes reinvestment but balances it with yield appeal to income-focused investors.
Valuation reflects Iron Mountain’s hybrid identity as a yield play with growth optionality. Market expectations center on data center ramp-up and margin expansion, though leverage concerns temper optimism. The stock trades on cash flow multiples, with investors weighing long-term infrastructure advantages against near-term capex drag.
Iron Mountain’s scale, sticky customer base, and pivot to digital infrastructure provide durable advantages. The outlook depends on executing data center growth while managing debt. Regulatory tailwinds in data privacy and ESG-aligned storage solutions could drive incremental demand, but macroeconomic sensitivity remains a monitorable risk.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |