As of 2024-12-14, the Intrinsic Value of Ingredion Inc (INGR) is
176.88 USD. This INGR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 144.31 USD, the upside of Ingredion Inc is
22.60%.
The range of the Intrinsic Value is 139.46 - 240.71 USD
176.88 USD
Intrinsic Value
INGR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
139.46 - 240.71 |
176.88 |
22.6% |
| DCF (Growth 10y) |
143.93 - 237.82 |
178.79 |
23.9% |
| DCF (EBITDA 5y) |
122.53 - 167.97 |
156.67 |
8.6% |
| DCF (EBITDA 10y) |
138.92 - 190.47 |
173.66 |
20.3% |
| Fair Value |
262.05 - 262.05 |
262.05 |
81.59% |
| P/E |
138.34 - 212.36 |
173.82 |
20.4% |
| EV/EBITDA |
105.84 - 153.50 |
138.74 |
-3.9% |
| EPV |
208.95 - 279.46 |
244.21 |
69.2% |
| DDM - Stable |
100.98 - 219.48 |
160.23 |
11.0% |
| DDM - Multi |
100.74 - 169.50 |
126.29 |
-12.5% |
INGR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,403.24 |
| Beta |
0.47 |
| Outstanding shares (mil) |
65.16 |
| Enterprise Value (mil) |
10,366.24 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.78% |
| Cost of Debt |
4.28% |
| WACC |
6.09% |