Ingersoll Rand Inc. (IR) DCF Valuation

Ingersoll Rand Inc. (IR) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Ingersoll Rand Inc. (IR) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Gain insight into your Ingersoll Rand Inc. (IR) valuation analysis using our sophisticated DCF Calculator! Preloaded with real (IR) data, this Excel template enables you to adjust forecasts and assumptions to accurately determine Ingersoll Rand Inc.'s intrinsic value.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 2,451.9 4,910.2 5,152.4 5,916.3 6,876.1 9,213.7 12,345.9 16,542.9 22,166.7 29,702.4
Revenue Growth, % 0 100.26 4.93 14.83 16.22 34 34 34 34 34
EBITDA 442.3 686.9 1,044.5 1,312.2 1,612.3 1,804.5 2,418.0 3,240.0 4,341.5 5,817.4
EBITDA, % 18.04 13.99 20.27 22.18 23.45 19.59 19.59 19.59 19.59 19.59
Depreciation 178.1 412.5 422.1 432.8 459.1 697.5 934.6 1,252.3 1,678.0 2,248.4
Depreciation, % 7.26 8.4 8.19 7.32 6.68 7.57 7.57 7.57 7.57 7.57
EBIT 264.2 274.4 622.4 879.4 1,153.2 1,107.1 1,483.4 1,987.8 2,663.5 3,569.0
EBIT, % 10.78 5.59 12.08 14.86 16.77 12.02 12.02 12.02 12.02 12.02
Total Cash 505.5 1,750.9 2,109.6 1,613.0 1,595.5 2,721.5 3,646.6 4,886.3 6,547.5 8,773.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 459.1 922.2 948.6 1,122.0 1,234.2
Account Receivables, % 18.72 18.78 18.41 18.96 17.95
Inventories 502.5 943.6 854.2 1,025.4 1,001.1 1,624.9 2,177.3 2,917.5 3,909.4 5,238.4
Inventories, % 20.49 19.22 16.58 17.33 14.56 17.64 17.64 17.64 17.64 17.64
Accounts Payable 322.9 536.4 670.5 778.7 801.2 1,141.0 1,528.9 2,048.7 2,745.2 3,678.4
Accounts Payable, % 13.17 10.92 13.01 13.16 11.65 12.38 12.38 12.38 12.38 12.38
Capital Expenditure -43.2 -48.7 -64.1 -94.6 -105.4 -131.4 -176.0 -235.9 -316.1 -423.5
Capital Expenditure, % -1.76 -0.99181 -1.24 -1.6 -1.53 -1.43 -1.43 -1.43 -1.43 -1.43
Tax Rate, % 24.48 24.48 24.48 24.48 24.48 24.48 24.48 24.48 24.48 24.48
EBITAT 220.2 458.3 682.5 716.5 870.9 975.0 1,306.4 1,750.6 2,345.7 3,143.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -283.6 131.4 1,237.6 818.3 1,159.2 780.6 1,318.9 1,767.3 2,368.1 3,173.1
WACC, % 10.72 10.78 10.78 10.71 10.69 10.74 10.74 10.74 10.74 10.74
PV UFCF
SUM PV UFCF 6,562.2
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 3,268
Terminal Value 42,240
Present Terminal Value 25,366
Enterprise Value 31,928
Net Debt 1,170
Equity Value 30,758
Diluted Shares Outstanding, MM 409
Equity Value Per Share 75.20

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Ingersoll Rand Inc.’s (IR) financial data pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model that tailors to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Real-Life IR Data: Pre-filled with Ingersoll Rand's historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  • 1. Download the Template: Obtain and open the Excel file containing Ingersoll Rand Inc.'s (IR) preloaded data.
  • 2. Adjust Key Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures.
  • 3. Instant Results: The DCF model automatically computes intrinsic value and NPV in real-time.
  • 4. Explore Different Scenarios: Analyze various forecasts to evaluate alternative valuation results.
  • 5. Present with Assurance: Share expert valuation insights to enhance your decision-making process.

Why Choose This Calculator for Ingersoll Rand Inc. (IR)?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
  • Accurate Data: Ingersoll Rand's historical and anticipated financials are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.

Who Should Use This Product?

  • Investors: Accurately assess Ingersoll Rand Inc.'s (IR) fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
  • Consultants: Effortlessly customize the template for client valuation reports.
  • Entrepreneurs: Acquire insights into the financial modeling practices of leading companies.
  • Educators: Employ it as an educational resource to illustrate valuation methodologies.

What the Template Contains

  • Historical Data: Includes Ingersoll Rand Inc.'s (IR) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Ingersoll Rand Inc.'s (IR) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Ingersoll Rand Inc.'s (IR) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.