What Is IRM Fair Value?
Iron Mountain (IRM) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, Iron Mountain (IRM) has a composite fair value estimate of $46.06 based on four valuation models: DCF (0% weight), Graham Number (0% weight), PEG (63% weight), and DDM (37% weight). The current market price is $123.52, suggesting the stock is overvalued by 62.7%.
Data as of July 16, 2026 (today)
Composite Fair Value
Overvalued2 of 4 models$46.06
vs. current price of $123.52(-62.7%)
How Is IRM Fair Value Calculated?
Four independent models estimate what IRM is worth. Each uses different inputs and assumptions. The composite blends them by weight.
IRM Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
0% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
N/A
Overvalued
Inputs used
DDM (Dividend Discount Model)
37% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$72.85
-41.0%Overvalued
Inputs used
IRM Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
0% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
N/A
Requires positive EPS and book value. Iron Mountain currently has negative earnings, so the Graham formula cannot be applied.
Inputs used
PEG (Price/Earnings to Growth)
63% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$29.99
-75.7%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $121.8M | $112.1M |
| Year 2 | $136.8M | $115.9M |
| Year 3 | $153.7M | $119.8M |
| Year 4 | $172.6M | $123.8M |
| Year 5 | $193.9M | $127.9M |
| Year 6 | $217.8M | $132.2M |
| Year 7 | $244.6M | $136.7M |
| Year 8 | $274.8M | $141.3M |
| Year 9 | $308.7M | $146.0M |
| Year 10 | $346.7M | $150.9M |
| Terminal Value | $5.76B | $2.51B |
What Are IRM's Key Financial Metrics?
Earnings & Growth
Current Price
$123.52
EPS (TTM)
$0.93
Forward P/E
46.2
Profit Margin
3.8%
Cash & Balance Sheet
Free Cash Flow
-499.5M
EBITDA
2.4B
Book Value
-$4.08
Total Debt
19.7B
What Do Analysts Say About IRM?
Low
$44.00
Average
$132.82
High
$149.00
Upside
+7.5%
IRM Fair Value FAQ
What is the fair value of IRM?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), IRM's estimated fair value is $46.06. The stock is currently trading at $123.52, which makes it overvalued by our analysis.
How is IRM's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is IRM overvalued or undervalued?
Based on our analysis, IRM is overvalued. The current price of $123.52 is 62.7% above our estimated fair value of $46.06.
What do Wall Street analysts say about IRM?
11 analysts cover Iron Mountain with a consensus rating of "Buy." The average price target is $132.82, ranging from $44.00 to $149.00. This implies 7.5% upside from the current price.