INGR
Ingredion Inc
Price:  
117.35 
USD
Volume:  
387,898.00
United States | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

INGR Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Ingredion Inc (INGR) is 153.93 USD. This INGR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 117.35 USD, the upside of Ingredion Inc is %.

The range of the Intrinsic Value is 120.34 - 208.19 USD

117.35 USD
Stock Price
153.93 USD
Intrinsic Value
Intrinsic Value Details

INGR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 120.34 - 208.19 153.93 31.2%
DCF (Growth 10y) 142.86 - 237.27 179.10 52.6%
DCF (EBITDA 5y) 96.66 - 136.58 120.32 2.5%
DCF (EBITDA 10y) 120.25 - 167.15 146.12 24.5%
Fair Value 245.20 - 245.20 245.20 108.94%
P/E 119.11 - 213.42 154.28 31.5%
EV/EBITDA 71.99 - 114.28 101.69 -13.3%
EPV 180.52 - 239.46 209.99 78.9%
DDM - Stable 85.15 - 173.94 129.55 10.4%
DDM - Multi 104.23 - 165.90 128.05 9.1%

INGR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,693.47
Beta 0.48
Outstanding shares (mil) 65.56
Enterprise Value (mil) 9,480.47
Market risk premium 4.60%
Cost of Equity 7.57%
Cost of Debt 4.34%
WACC 6.59%