Iron Mountain Incorporated Website

Iron Mountain Incorporated

NYSE-IRM

Basic

  • Market Cap

    $28.4B

  • EV

    $43.93B

  • Shares Out

    293.13M

  • Revenue

    $5,642.8M

  • Employees

    27,000

Margins

  • Gross

    56.77%

  • EBITDA

    33.43%

  • Operating

    20.18%

  • Pre-Tax

    4.23%

  • Net

    3.43%

  • FCF

    -6.02%

Returns (5Yr Avg)

  • ROA

    2.58%

  • ROTA

    998.77%

  • ROE

    39.73%

  • ROCE

    7.16%

  • ROIC

    5.43%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • P/FFO

    —

  • P/Adjusted FFO

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $89.25

  • P/E

    —

  • PEG

    —

  • P/FFO

    —

  • P/Adjusted FFO

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    $191.66M

  • Net Debt

    $15.34B

  • Debt/Equity

    78.5

  • EBIT/Interest

    1.82

Growth (CAGR)

  • Rev 3Yr

    10.69%

  • Rev 5Yr

    5.9%

  • Rev 10Yr

    6.35%

  • Dil EPS 3Yr

    -16.25%

  • Dil EPS 5Yr

    -11.22%

  • Dil EPS 10Yr

    0.68%

  • Rev Fwd 2Yr

    10.36%

  • EBITDA Fwd 2Yr

    10.61%

  • EPS Fwd 2Yr

    7.2%

  • EPS LT Growth Est

    9.5%

Dividends

  • Yield

    —

  • Payout

    382.79%

  • DPS

    $2.54

  • DPS Growth 3Yr

    0.84%

  • DPS Growth 5Yr

    1.14%

  • DPS Growth 10Yr

    8.92%

  • DPS Growth Fwd 2Yr

    4.81%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Metric
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Operating Revenues

2,681.1

2,754.1

2,870.1

3,034

3,370.6

3,445.4

Other Revenues, Total

1,581.5

1,393.2

1,621.4

2,069.6

2,109.6

2,197.4

Total Revenues

4,262.6

4,147.3

4,491.5

5,103.6

5,480.3

5,642.8

Total Revenues % Chg.

0.9%

-2.7%

8.3%

13.6%

7.4%

9.1%

Cost of Goods Sold, Total

1,833.3

1,749.7

1,887.2

2,189.1

2,357.8

2,439.4

Gross Profit

2,429.3

2,397.6

2,604.3

2,914.5

3,122.5

3,203.4

Selling General & Admin Expenses, Total

991.7

947.6

1,022.6

1,140.6

1,236.3

1,261.2

Depreciation & Amortization

658.2

652.1

680.4

727.6

776.2

803.6

Other Operating Expenses, Total

1,649.9

1,599.6

1,703

1,868.2

2,012.4

2,064.9

Operating Income

779.4

797.9

901.3

1,046.3

1,110

1,138.5

Interest Expense, Total

-425.9

-426.8

-425.3

-496.3

-598.4

-626.5

Interest And Investment Income

6.6

8.3

7.3

8.3

12.5

13.2

Net Interest Expenses

-419.3

-418.5

-418

-488

-585.9

-613.3

Income (Loss) On Equity Invest.

—

—

—

—

—

—

-55.4

—

—

—

—

Currency Exchange Gains (Loss)

-24.9

-29.8

15.8

61.7

-36.8

-6

Other Non Operating Income (Expenses)

-13.2

—

-22.2

78.8

-33.8

-30.9

EBT, Excl. Unusual Items

322

294.1

476.9

698.7

453.5

488.3

Restructuring Charges

—

—

—

-48.6

-194.4

-206.4

-41.9

-175.2

-179.1

Merger & Related Restructuring Charges

—

-13.3

—

-12.8

-47.7

-25.9

-32.1

Impairment of Goodwill

—

—

—

—

—

-23

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

—

—

10

—

35.8

-38

-38

Gain (Loss) On Sale Of Assets

63.8

363.5

371.3

-12.5

12.8

-0.6

Other Unusual Items

—

4.2

-77.6

—

-0.7

—

—

EBT, Incl. Unusual Items

328.1

372.7

629

631.6

227.2

238.5

Income Tax Expense

59.9

29.6

176.3

69.5

39.9

39.8

Earnings From Continuing Operations

268.2

343.1

452.7

562.1

187.3

198.8

Earnings Of Discontinued Operations

—

0.1

—

—

—

—

—

Minority Interest

-0.9

-0.4

-2.5

-5.2

-3

-5.1

Net Income

267.4

342.7

450.2

557

184.2

193.7

Net Income to Common Incl Extra Items

267.4

342.7

450.2

557

184.2

193.7

Net Income to Common Excl. Extra Items

267.3

342.7

450.2

557

184.2

193.7

Total Shares Outstanding

287.3

288.3

289.8

290.8

292.1

293.1

Weighted Avg. Shares Outstanding

287

288.2

289.5

290.8

291.9

292.3

Weighted Avg. Shares Outstanding Dil

287.7

288.6

291

292.4

294

294.5

EPS

0.9

1.2

1.6

1.9

0.6

0.7

EPS Diluted

0.9

1.2

1.6

1.9

0.6

0.7

EBITDA

1,422.1

1,422.5

1,542.3

1,723.3

1,830.9

1,886.4

Effective Tax Rate

18.3%

7.9%

28%

11%

17.6%

16.7%