Skip to content

Iron Mountain Inc. (IRM) — WACC Analysis

WACC Breakdown

Iron Mountain Inc. (IRM) has a weighted average cost of capital (WACC) of 7.2%. The cost of equity is 8.8%, derived from a beta of 0.94 and a risk-free rate of 4.7%. The after-tax cost of debt is 4.0%. The capital structure is 67.1% equity and 32.9% debt.

Interpretation

A WACC of 7.2% suggests that the market views Iron Mountain Inc. as relatively low-risk, with a lower cost of financing.

Investors can compare IRM's WACC of 7.2% against industry peers to gauge its relative financing costs. A beta of 0.94 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

IRM WACC: 7.23% for Iron Mountain Inc.

Current inputs imply a 8.79% cost of equity and a 5.12% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Iron Mountain Inc. Common Stock (IRM) WACC Results
Weighted Average Cost of Capital
7.23%
Cost of Equity
8.79%
Risk-Free Rate4.73%
Beta0.94
Market Risk Premium4.23%
Cost of Debt
4.04%
Pre-Tax Cost of Debt5.12%
Tax Rate21.00%
Tax Shield1.07%
Capital Structure
Equity: 67.11%($34.95B)
Debt: 32.89%($17.13B)
Equity Component
5.90%
67.11% × 8.79%
Debt Component
1.33%
32.89% × 4.04%

Iron Mountain Inc. (IRM) WACC in context

Iron Mountain Inc. (IRM) currently screens with an estimated WACC of 7.23%. That blends a 8.79% cost of equity, a 5.12% pre-tax cost of debt, and a 67.11% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively low discount rate, which usually supports higher DCF values.

What IRM WACC implies

A 7.23% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates IRM

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.94 and equity accounts for 67.11% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.