As of 2025-07-03, the Intrinsic Value of International Flavors & Fragrances Inc (IFF) is 90.68 USD. This IFF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.63 USD, the upside of International Flavors & Fragrances Inc is 18.30%.
The range of the Intrinsic Value is 58.63 - 161.33 USD
Based on its market price of 76.63 USD and our intrinsic valuation, International Flavors & Fragrances Inc (IFF) is undervalued by 18.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 58.63 - 161.33 | 90.68 | 18.3% |
| DCF (Growth 10y) | 84.94 - 205.56 | 122.87 | 60.3% |
| DCF (EBITDA 5y) | 63.12 - 107.25 | 83.95 | 9.5% |
| DCF (EBITDA 10y) | 87.31 - 144.46 | 113.40 | 48.0% |
| Fair Value | -16.32 - -16.32 | -16.32 | -121.30% |
| P/E | (70.90) - 42.63 | (17.39) | -122.7% |
| EV/EBITDA | 39.21 - 73.69 | 53.59 | -30.1% |
| EPV | 50.18 - 77.91 | 64.05 | -16.4% |
| DDM - Stable | (25.11) - (61.67) | (43.39) | -156.6% |
| DDM - Multi | 46.15 - 89.39 | 61.01 | -20.4% |
| Market Cap (mil) | 19,601.19 |
| Beta | 0.59 |
| Outstanding shares (mil) | 255.79 |
| Enterprise Value (mil) | 28,278.19 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.93% |
| Cost of Debt | 5.06% |
| WACC | 7.45% |