IFF
International Flavors & Fragrances Inc
Price:  
76.62 
USD
Volume:  
1,114,852.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IFF Intrinsic Value

45.70 %
Upside

What is the intrinsic value of IFF?

As of 2025-07-11, the Intrinsic Value of International Flavors & Fragrances Inc (IFF) is 111.63 USD. This IFF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.62 USD, the upside of International Flavors & Fragrances Inc is 45.70%.

The range of the Intrinsic Value is 69.03 - 223.09 USD

Is IFF undervalued or overvalued?

Based on its market price of 76.62 USD and our intrinsic valuation, International Flavors & Fragrances Inc (IFF) is undervalued by 45.70%.

76.62 USD
Stock Price
111.63 USD
Intrinsic Value
Intrinsic Value Details

IFF Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 69.03 - 223.09 111.63 45.7%
DCF (Growth 10y) 94.67 - 269.93 143.48 87.3%
DCF (EBITDA 5y) 63.90 - 109.48 86.20 12.5%
DCF (EBITDA 10y) 87.75 - 145.92 115.09 50.2%
Fair Value -16.32 - -16.32 -16.32 -121.30%
P/E (72.47) - 43.81 (17.60) -123.0%
EV/EBITDA 40.36 - 76.35 56.03 -26.9%
EPV 49.60 - 76.07 62.84 -18.0%
DDM - Stable (28.05) - (75.61) (51.83) -167.7%
DDM - Multi 50.54 - 107.12 68.82 -10.2%

IFF Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 19,598.63
Beta 0.59
Outstanding shares (mil) 255.79
Enterprise Value (mil) 28,275.63
Market risk premium 4.60%
Cost of Equity 9.02%
Cost of Debt 5.06%
WACC 7.53%