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 $86.43 per share. The share price was $85.97 on November 10, 2026, 1% 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% | $49.26 | -43% |
| Base | 14.0% | 9.0% | $86.43 | +1% |
| Bull | 19.0% | 8.0% | $155.67 | +81% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $114.43 | $123.14 | $133.79 | $147.10 | $164.21 |
| 8.0% | $93.41 | $99.06 | $105.74 | $113.75 | $123.54 |
| 9.0% | $78.11 | $81.97 | $86.43 | $91.63 | $97.78 |
| 10.0% | $66.50 | $69.25 | $72.36 | $75.92 | $80.03 |
| 11.0% | $57.42 | $59.43 | $61.68 | $64.22 | $67.08 |
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