investorscraft@gmail.com

Intrinsic Value of Iron Mountain Incorporated (IRM)

Previous Close$97.99
Intrinsic Value
Upside potential
Previous Close
$97.99

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 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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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 And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K filing, company investor relations

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