Stock I5M IRON MOUNTAIN INCORPORATED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Iron Mountain Incorporated Deutsche Boerse AG

Equities

I5M

US46284V1017

Specialized REITs

Real-time Estimate Tradegate
Other stock markets
 06:24:24 2024-06-13 EDT 		5-day change 1st Jan Change
80.5 EUR -0.64% Intraday chart for Iron Mountain Incorporated +4.57% +26.42%
06-05 Iron Mountain Insider Sold Shares Worth $2,562,384, According to a Recent SEC Filing MT
06-05 Iron Mountain Incorporated Approves Committee Appointments CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 9,151 8,495 15,152 14,492 20,433 25,591 - -
Enterprise Value (EV) 1 17,622 16,994 24,168 24,919 32,144 38,747 39,284 39,251
P/E ratio 34.3 x 24.8 x 33.8 x 26.2 x 111 x 64.2 x 54.6 x 45.4 x
Yield 7.69% 8.39% 4.73% 4.96% 3.63% 3.03% 3.2% 3.23%
Capitalization / Revenue 2.15 x 2.05 x 3.37 x 2.84 x 3.73 x 4.19 x 3.83 x 3.54 x
EV / Revenue 4.13 x 4.1 x 5.38 x 4.88 x 5.87 x 6.35 x 5.88 x 5.43 x
EV / EBITDA 12.3 x 11.5 x 14.8 x 13.6 x 16.4 x 17.7 x 16.4 x 15 x
EV / FCF 64.4 x 30.9 x 163 x 476 x -142 x 245 x 48.7 x -
FCF Yield 1.55% 3.23% 0.61% 0.21% -0.7% 0.41% 2.05% -
Price to Book 6.26 x 7.49 x 17.7 x 22.8 x 96.6 x -144 x -57.9 x -38.6 x
Nbr of stocks (in thousands) 287,143 288,171 289,549 290,714 291,990 293,133 - -
Reference price 2 31.87 29.48 52.33 49.85 69.98 87.30 87.30 87.30
Announcement Date 20-02-13 21-02-24 22-02-24 23-02-23 24-02-22 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4,263 4,147 4,492 5,104 5,480 6,103 6,676 7,232
EBITDA 1 1,438 1,476 1,635 1,827 1,962 2,190 2,400 2,614
EBIT 1 779.4 823.7 954.3 1,099 921.8 1,193 1,337 1,472
Operating Margin 18.28% 19.86% 21.25% 21.54% 16.82% 19.56% 20.03% 20.36%
Earnings before Tax (EBT) 1 328.1 372.7 629 631.6 227.2 472.8 573.1 738.4
Net income 1 267.4 342.7 450.2 557 184.2 390.9 465.4 628.8
Net margin 6.27% 8.26% 10.02% 10.91% 3.36% 6.41% 6.97% 8.69%
EPS 2 0.9300 1.190 1.550 1.900 0.6300 1.359 1.598 1.922
Free Cash Flow 1 273.7 549.4 147.8 52.32 -225.7 158 807 -
FCF margin 6.42% 13.25% 3.29% 1.03% -4.12% 2.59% 12.09% -
FCF Conversion (EBITDA) 19.04% 37.23% 9.04% 2.86% - 7.21% 33.62% -
FCF Conversion (Net income) 102.35% 160.32% 32.83% 9.39% - 40.42% 173.41% -
Dividend per Share 2 2.452 2.474 2.474 2.474 2.540 2.646 2.795 2.822
Announcement Date 20-02-13 21-02-24 22-02-24 23-02-23 24-02-22 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 1,160 1,248 1,290 1,287 1,279 1,314 1,358 1,388 1,420 1,477 1,504 1,544 1,577 1,624 1,662
EBITDA 1 430.7 431 454.7 469.4 471.9 460.8 475.7 500 525.2 518.9 535.3 562.8 585.7 569.2 587.6
EBIT 1 257.5 247.4 276.5 294.4 281.3 278.7 212.5 237.8 230.8 245.6 286.4 312.7 330.7 307.3 312.5
Operating Margin 22.2% 19.82% 21.44% 22.87% 21.99% 21.21% 15.65% 17.13% 16.25% 16.63% 19.04% 20.26% 20.97% 18.93% 18.8%
Earnings before Tax (EBT) 1 84.68 51.79 219.9 216.9 143 82.29 5.398 101.3 38.21 93.63 105.4 125.9 145.5 124.7 121.9
Net income 1 61.65 42.3 200.1 192.2 122.4 64.6 0.114 91.04 28.48 74.06 82.91 99.28 115.4 99.29 97
Net margin 5.32% 3.39% 15.52% 14.93% 9.57% 4.91% 0.01% 6.56% 2.01% 5.01% 5.51% 6.43% 7.32% 6.11% 5.84%
EPS 2 0.2100 0.1400 0.6800 0.6600 0.4200 0.2200 - 0.3100 0.1000 0.2500 0.3090 0.3804 0.4218 0.3566 0.3667
Dividend per Share 2 0.6185 0.6185 0.6185 0.6185 0.6185 0.6185 0.6185 0.6500 0.6500 0.6500 0.6500 0.6900 0.6875 0.6800 0.6800
Announcement Date 22-02-24 22-04-28 22-08-04 22-11-03 23-02-23 23-05-04 23-08-03 23-11-02 24-02-22 24-05-02 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 8,471 8,498 9,016 10,427 11,710 13,157 13,694 13,660
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.892 x 5.759 x 5.515 x 5.707 x 5.97 x 6.008 x 5.705 x 5.225 x
Free Cash Flow 1 274 549 148 52.3 -226 158 807 -
ROE (net income / shareholders' equity) 17.7% 26.4% 45.2% 74.6% 43.4% 2,345% - -
ROA (Net income/ Total Assets) 2.29% 2.46% 3.15% 3.64% 1.1% 2.53% 2.79% 3%
Assets 1 11,697 13,951 14,300 15,293 16,807 15,462 16,707 20,961
Book Value Per Share 2 5.090 3.940 2.950 2.190 0.7200 -0.6100 -1.510 -2.260
Cash Flow per Share 3.330 3.420 2.610 4.040 - - - -
Capex 1 693 438 611 875 1,339 1,506 1,391 1,352
Capex / Sales 16.26% 10.57% 13.61% 17.15% 24.44% 24.68% 20.83% 18.7%
Announcement Date 20-02-13 21-02-24 22-02-24 23-02-23 24-02-22 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Iron Mountain Incorporated

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
87.3 USD
Average target price
82.5 USD
Spread / Average Target
-5.50%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Specialized REITs

1st Jan change Capi.
AMERICAN TOWER CORPORATION Stock American Tower Corporation
-10.22% 90.51B
DIGITAL REALTY TRUST, INC. Stock Digital Realty Trust, Inc.
+11.15% 48.54B
CROWN CASTLE INC. Stock Crown Castle Inc.
-13.47% 43.31B
SBA COMMUNICATIONS CORPORATION Stock SBA Communications Corporation
-22.63% 21.09B
LAMAR ADVERTISING COMPANY Stock Lamar Advertising Company
+10.42% 12B
KEPPEL DC REIT Stock Keppel DC REIT
-7.18% 2.29B
OUTFRONT MEDIA INC. Stock OUTFRONT Media Inc.
+2.29% 2.37B
ARENA REIT Stock Arena REIT
-0.81% 876M
UNITI GROUP INC. Stock Uniti Group Inc.
-45.67% 754M
Other Specialized REITs
  1. Stock Market
  2. Equities
  3. IRM Stock
  4. I5M Stock
  5. Financials Iron Mountain Incorporated