What is Ingram Micro Holding Corp worth?
With the base-case assumptions below, a discounted cash flow model on Ingram Micro Holding Corp's reported free cash flow gives $36.22 per share. The share price was $27.44 on November 10, 2026, 24% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -4.0% | 10.0% | $17.93 | -35% |
| Base | 1.0% | 9.0% | $36.22 | +32% |
| Bull | 6.0% | 8.0% | $70.35 | +156% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $48.95 | $52.78 | $57.46 | $63.31 | $70.84 |
| 8.0% | $39.49 | $41.98 | $44.91 | $48.43 | $52.74 |
| 9.0% | $32.56 | $34.26 | $36.22 | $38.50 | $41.20 |
| 10.0% | $27.26 | $28.47 | $29.84 | $31.40 | $33.20 |
| 11.0% | $23.08 | $23.96 | $24.95 | $26.06 | $27.33 |
Where the presets come from
Base: years 1 to 5 grow at Ingram Micro Holding Corp's revenue growth rate over the last 3 fiscal years (1.1% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions