What is Ingersoll Rand Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Ingersoll Rand Inc.'s reported free cash flow gives $85.93 per share. The share price was $76.08 on September 25, 2026, 11% 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 | 9.0% | 10.0% | $48.76 | -36% |
| Base | 14.0% | 9.0% | $85.93 | +13% |
| Bull | 19.0% | 8.0% | $155.17 | +104% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $113.93 | $122.64 | $133.29 | $146.60 | $163.71 |
| 8.0% | $92.91 | $98.56 | $105.23 | $113.25 | $123.04 |
| 9.0% | $77.61 | $81.47 | $85.93 | $91.13 | $97.27 |
| 10.0% | $66.00 | $68.75 | $71.86 | $75.42 | $79.53 |
| 11.0% | $56.92 | $58.93 | $61.18 | $63.71 | $66.58 |
Where the presets come from
Base: years 1 to 5 grow at Ingersoll Rand Inc.'s revenue growth rate over the last 5 fiscal years (14.0% 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