EN DE

Intrepid Potash, Inc (IPI) Fair Value & Analysis

Basic Materials · US · Market cap $463M

IP Intrepid Potash, Inc logo Intrepid Potash, Inc IPI · US
Price$34.85
Fair Value$14.16
Upside-59.4%
Quality66/100
Watch Intrepid Potash, Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 5.8% net margin
Low debt · generates free cash flow
Mixed vs. peers (7/14)
Narrow moat 27/100
Evidence: High Range $10.62 – $17.69 Share as image

Fair value as of: Jul 19, 2026

From 24 valuation models · updated 22 days ago

Fair value updated Jul 19, 2026, revised from $20.98 to $14.16 (−32.5%) since Jun 24, 2026. Share price +0.1% over the past month.

A solid business, but screening 59% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($17.69). The favourable scenario is already priced in.
  • Solid but not exceptional quality (66/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$119.50 $17.58 Fair Value $14.16 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range $17.58 – $119.50 · fair‑value band $10.62 – $17.69 · the $34.85 price screens above the $14.16 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Intrepid Potash, Inc (IPI) currently trades at $34.85, while our model-based Fair Value estimate is $14.16, implying the stock looks roughly 59.4% overvalued today. The Quality Score stands at 66/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Intrepid Potash, Inc generated revenue of $242M at a net margin of 5.8%. Revenue grew 6.2% year over year. It earns a return on equity of 3.0%. The balance sheet holds a net cash position of $80.2M. Fundamentals as of Jul 19, 2026

Our scenario range runs from $10.62 (bear case) to $17.69 (bull case); at $34.85, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 31% below its 52-week high and 55% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -13% fair-value upside, at -59%, IPI screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF $22.77 $27.13 $33.47 80
Residual Income $24.22 $22.27 $16.26 76
Rev-Margin DCF $18.69 $23.46 $29.23 74
All 24 models by family
DCF Models
FCF DCF $22.38 $26.99 $34.19 38
Owner Earnings $19.83 $23.72 $29.79 31
5Y Revenue Exit $18.69 $23.12 $29.18 39
5Y EBITDA Exit $28.65 $40.19 $54.62 41
5Y P/E Exit $18.38 $22.58 $27.30 38
10Y Revenue Exit $19.92 $23.82 $28.19 36
10Y EBITDA Exit $25.78 $34.17 $43.87 37
10Y P/E Exit $19.99 $23.49 $27.03 35
Earnings-Based
Graham-Dodd $5.66 $10.34 $12.79 54
EPV $14.53 $15.66 $16.61 59
Dividend Discount
Gordon GGM $0.4100 $0.5100 $0.6100 70
DDM Multi-Stage $0.4100 $0.5300 $0.6500 61
Multiples
P/E Multiple $10.62 $14.16 $17.69 63
P/S Multiple $10.62 $14.16 $17.69 58
P/B Multiple $10.62 $14.16 $17.69 55
EV/EBIT $18.34 $22.38 $26.42 53
EV/EBITDA $37.53 $47.96 $58.40 54
EV/Revenue $16.72 $21.23 $25.73 43
Asset-Based
NCAV (Graham) $18.29 $24.51 $36.58 50
Growth DCF
Growth DCF $22.77 $27.13 $33.47 80
Rev-Margin DCF $18.69 $23.46 $29.23 74
Economic Profit
Residual Income $24.22 $22.27 $16.26 76
ROIC Compounder $14.53 $15.66 $16.61 72
Growth Earnings
Growth-Adj P/E $7.59 $10.85 $14.10 68

Widest divergence: Asset-Based ($24.51) versus Dividend Discount ($0.5100). Highest evidence: Growth DCF (80).

Notify me when IPI reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $242M
Revenue growth (YoY) +6.2%
Net margin 5.8%
Return on equity 3.0%
Free cash flow $25.5M FY2025
P/E ratio 31.1
More key figures
Operating margin 9.0%
EPS (TTM) $1.11
EPS growth (YoY) +60.1%
Net cash $80.2M FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 66/100

Of which business quality 65 · Market factors (momentum, volatility) 36

Profitability 24
Margins and returns on capital today
Quality Growth 89
Are margins and returns improving?
Cashflow 58
Earnings quality: real cash, not paper profit
Fin. Strength 84
Balance sheet, leverage, solvency risk
Investment 85
Disciplined investing over empire-building
Low Volatility 28
Calm price path (market factor)
Momentum 38
Price trend over the last 3–12 months (market factor)
52W Momentum 42
Distance to the 52-week high (market factor)
Net Issuance 74
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Intrepid Potash, Inc. delivers potassium, magnesium, sulfur, salt, and water products. It operates through three segments: Potash, Trio, and Oilfield Solutions.

Full company description

Intrepid Potash, Inc. delivers potassium, magnesium, sulfur, salt, and water products. It operates through three segments: Potash, Trio, and Oilfield Solutions. The company offers muriate of potash for various markets, such as in agricultural market as a fertilizer input, in animal feed market as a nutrient supplement, in industrial market as a component in drilling and fracturing fluids, as well as input to other industrial processes. It also provides Trio, a specialty fertilizer that delivers potassium, sulfate, and magnesium in a single particle; salt for various markets, including animal feed, industrial applications, pool salt, and the treatment of roads and walkways for ice melting or to manage road conditions; magnesium chloride for use as a road treatment agent for deicing and dedusting; brines for use in oil and gas industry to support well workover and completion activities; and metal recovery salts. The company was founded in 2000 and is based in Denver, Colorado.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Intrepid Potash, Inc reported revenue of $298M in FY2025 versus $270M in FY2021, a compound +2.5%/yr. Reported net income was $11.2M in FY2025, compounding −54.0%/yr from FY2021.

Growth Quality 78/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$298M
Latest YoY
+17.1%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−4.0%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+8.7%
Avg. growth/yr (19Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.6%
Revenue +2.5%/yr
FY21 $270M
FY22 $338M
FY23 $279M
FY24 $255M
FY25 $298M
Net income −54.0%/yr
FY21 $250M
FY22 $72.2M
FY23 −$35.7M
FY24 −$213M
FY25 $11.2M

IPI screens 59% overvalued. Compare with Corteva, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Intrepid Potash, Inc Fair Value". https://www.fairvalue-calculator.com/stock/IPI

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Agricultural Inputs · 179 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 66 · Top 25%
Fair Value upside −59% · Bottom 25%
Return on equity (TTM) 3% · Below median
Return on assets 2% · Below median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 9% · Above median
Revenue growth 6% · Below median

Valuation Multiples vs Agricultural Inputs median · lower = cheaper

P/E (TTM) 31.1× · Pricier than 75% of peers
P/B 0.94× · Cheaper than median
P/S (TTM) 1.91× · Pricier than 75% of peers
P/FCF 18.1× · Pricier than 75% of peers
EV/EBITDA 6.0× · Cheaper than median
PEG 0.96× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 21
FUTURE 31 · sector 37
PAST 12 · sector 24
HEALTH 100 · sector 97
DIVIDEND 0 · sector 33

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Agricultural Inputs stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
Corteva, Inc CTVA $86.07 $27.81 -68%
Nutrien Ltd NTR C$94.23 C$81.69 -13%
Qinghai Salt Lake Industry Co 000792 ¥24.93 ¥21.26 -15%
CF Industries Holdings CF $119.19 $161.00 +35%
SABIC Agri-Nutrients Company 2020 122.90 SAR 127.31 SAR +4%
Yara International ASA YAR kr 451.30 kr 67.25 -85%
Yunnan Yuntianhua Co 600096 ¥30.17 ¥42.12 +40%
Asia-potash International Investment (Guangzhou)Co.,Ltd., 000893 ¥42.59 ¥38.01 -11%
Coromandel International Limited COROMANDEL ₹2,034 ₹1,129 -44%
UPL Limited UPL ₹594.75 ₹387.06 -35%

Compare Intrepid Potash, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Intrepid Potash, Inc (IPI) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of $14.16 versus a price of $34.85, about −59% (overvalued).
What is the fair value of IPI?
Our model-based fair value for Intrepid Potash, Inc is $14.16 (as of Jul 19, 2026), built from audited fundamentals. The current price is $34.85.
What is the quality score of IPI?
Intrepid Potash, Inc has a Quality Score of 66/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Intrepid Potash, Inc (IPI)?
Intrepid Potash, Inc reported trailing-twelve-month revenue of about $242M (latest available figure, as of Jul 19, 2026).
What is the net profit margin of IPI?
The net profit margin of Intrepid Potash, Inc is about 5.8%, meaning it keeps roughly 5.8% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Intrepid Potash, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.