As of 2026-09-26, the Intrinsic Value of Ingevity Corp (NGVT) is 49.03 USD. This NGVT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.00 USD, the upside of Ingevity Corp is -32.80%.
The range of the Intrinsic Value is 12.40 - 560.53 USD
Based on its market price of 73.00 USD and our intrinsic valuation, Ingevity Corp (NGVT) is overvalued by 32.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.40 - 560.53 | 49.03 | -32.8% |
| DCF (Growth 10y) | 29.80 - 752.52 | 78.34 | 7.3% |
| DCF (EBITDA 5y) | 7.72 - 25.71 | 13.21 | -81.9% |
| DCF (EBITDA 10y) | 20.51 - 47.15 | 29.29 | -59.9% |
| Fair Value | 7.77 - 7.77 | 7.77 | -89.36% |
| P/E | 30.50 - 47.49 | 38.32 | -47.5% |
| EV/EBITDA | 3.11 - 125.95 | 48.89 | -33.0% |
| EPV | 133.99 - 203.18 | 168.58 | 130.9% |
| DDM - Stable | 17.42 - 160.16 | 88.79 | 21.6% |
| DDM - Multi | (3.08) - (22.03) | (5.40) | -107.4% |
| Market Cap (mil) | 2,538.21 |
| Beta | 0.50 |
| Outstanding shares (mil) | 34.77 |
| Enterprise Value (mil) | 3,641.01 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.56% |
| Cost of Debt | 5.13% |
| WACC | 6.44% |