>
Switch to:

Iron Mountain Intrinsic Value: Projected FCF

: $13.90 (As of Today)
View and export this data going back to 1996. Start your Free Trial

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2021-10-23), Iron Mountain's Intrinsic Value: Projected FCF is $13.90. The stock price of Iron Mountain is $46.00. Therefore, Iron Mountain's Price-to-Intrinsic-Value-Projected-FCF of today is 3.3.

The historical rank and industry rank for Iron Mountain's Intrinsic Value: Projected FCF or its related term are showing as below:

NYSE:IRM' s Price-to-Intrinsic-Value-Projected-FCF Range Over the Past 10 Years
Min: 1.34   Med: 2.58   Max: 69.44
Current: 3.3

1.34
69.44

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Iron Mountain was 69.44. The lowest was 1.34. And the median was 2.58.

NYSE:IRM's Price-to-Intrinsic-Value-Projected-FCF is ranked lower than
90% of the 147 Companies
in the REITs industry.

( Industry Median: 0.83 vs. NYSE:IRM: 3.30 )

Iron Mountain Intrinsic Value: Projected FCF Historical Data

The historical data trend for Iron Mountain's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Iron Mountain Annual Data
Trend Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20
Intrinsic Value: Projected FCF
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 13.25 13.68 12.48 11.67 13.14

Iron Mountain Quarterly Data
Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21
Intrinsic Value: Projected FCF Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 11.57 11.45 13.14 11.81 13.90

Competitive Comparison

For the REIT - Specialty subindustry, Iron Mountain's Intrinsic Value: Projected FCF, along with its competitors' market caps and Intrinsic Value: Projected FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.

   

Iron Mountain Intrinsic Value: Projected FCF Distribution

For the REITs industry and Real Estate sector, Iron Mountain's Intrinsic Value: Projected FCF distribution charts can be found below:

* The bar in red indicates where Iron Mountain's Intrinsic Value: Projected FCF falls into.



Iron Mountain Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Iron Mountain's Free Cash Flow(6 year avg) = $317.42.

Iron Mountain's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun21)*0.8)/Shares Outstanding (Diluted Average)
=(9.8522006035458*317.416+1147.742*0.8)/291.079
=13.90

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Iron Mountain  (NYSE:IRM) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Iron Mountain's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=46.00/13.898081643729
=3.31

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Iron Mountain Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Iron Mountain's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Iron Mountain Business Description

Iron Mountain logo
Industry
Real Estate » REITs NAICS : 523991 SIC : 6798
Traded in Other Exchanges
Address
One Federal Street, Boston, MA, USA, 02110
Iron Mountain Inc is a record management services provider. The firm is organized as a REIT. Most of its revenue comes from its storage business, with the rest coming from value-added services. The firm primarily caters to enterprise clients in developed markets. Its business segments include Global RIM Business; Global Data Center Business; and Corporate and Other Business.
Executives
Simons Doyle director 220 OCCIDENTAL AVENUE SOUTH SEATTLE WA 98104
Matlock Robin director C/O IRON MOUNTAIN INCORPORATED ONE FEDERAL STREET BOSTON MA 02110
Verrecchia Alfred J director C/O HASBRO INC 1011 NEWPORT AVENUE PAWTUCKET RI 02862
Halvorsen Kris director 20330 STEVENS CREEK BLVD CUPERTINO CA 95014
Bailey Clark H director 10 OXFORD ROAD LARCHMONT NY 01538
Borges Daniel officer: SVP & Chief Accounting Officer C/O IRON MOUNTAIN INCORPORATED ONE FEDERAL STREET BOSTON MA 02110
Allerton Jennifer director C/O IRON MOUNTAIN INCORPORATED ONE FEDERAL STREET BOSTON MA 02110
Rakowich Walter C director 14100 E 35TH PL AURORA CO 80011
Arway Pamela M director 601 HAWAII ST. EL SEGUNDO CA 90245
Ford Monte E director C/O AKAMAI TECHNOLOGIES, INC. 8 CAMBRIDGE CENTER CAMBRIDGE MA 02142
Murdock Wendy J. director C/O IRON MOUNTAIN INCORPORATED ONE FEDERAL STREET BOSTON MA 02110
Deninger Paul F director C/O JEFFERIES & CO. 1050 WINTER STREET WALTHAM MA 02451
Dauten Kent P director KEYSTONE CAPITAL INC 520 LAKE COOK ROAD SUITE 450 DEERFIELD IL 60015
Antenucci Ted R director 14100 E 35TH PLACE AURORA CO 80011
Russo Fidelma officer: EVP, Chief Technology Officer C/O IRON MOUNTAIN INCORPORATED ONE FEDERAL STREET BOSTON MA 02110

Iron Mountain Headlines

Other Sources

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)