IFF International Flavors & Fragrances
Intrinsic value$0.00
Price (at call)$83.43
Margin of safety
-100.0%
vs market (rating basis)
-79.3%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | -4.3% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 5.4% |
| Years to target margin | 5 |
| Sales-to-capital | 0.50 |
| Beta | 0.95 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 9.1% |
| Terminal WACC | 9.3% |
Valuation bridge
| PV of explicit FCFF | 1.74B |
| PV of terminal value | 1.89B |
| Equity value | 0 |
| ÷ shares → per share | $0.00 |
News
neutral -0.10 · 8 articles
- Orion (OEC) Down 21.5% Since Last Earnings Report: Can It Rebound?
- International Flavors (IFF) Down 1.3% Since Last Earnings Report: Can It Rebound?
- Exclusive-India investigates fragrance giants over price collusion, document shows
- International Flavors & Fragrances Stock Outlook: Is Wall Street Bullish or Bearish?
- 5 Must-Read Analyst Questions From International Flavors & Fragrances’s Q2 Earnings Call
- Don't Overlook International Flavors (IFF) International Revenue Trends While Assessing the Stock
- International Flavors & Fragrances Q2 Earnings Call Highlights
- International Flavors & Fragrances Inc (IFF) (Q2 2026) Earnings Call Highlights: Strategic ...
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 9.55B | -4.3% | 5.4% | 406.58M | 0 | 406.58M | 372.60M |
| 2 | 9.21B | -3.5% | 5.4% | 392.48M | 0 | 392.48M | 329.62M |
| 3 | 8.97B | -2.6% | 5.4% | 382.29M | 0 | 382.29M | 294.22M |
| 4 | 8.82B | -1.7% | 5.4% | 375.69M | 0 | 375.69M | 264.98M |
| 5 | 8.74B | -0.9% | 5.4% | 372.48M | 0 | 372.48M | 240.76M |
| 6 | 8.75B | 0.0% | 5.4% | 372.54M | 2.81M | 369.72M | 219.01M |
| 7 | 8.82B | 0.9% | 5.4% | 375.84M | 155.16M | 220.68M | 119.79M |
| 8 | 8.98B | 1.8% | 5.4% | 382.45M | 310.24M | 72.21M | 35.92M |
| 9 | 9.21B | 2.6% | 5.4% | 392.51M | 472.10M | -79.59M | -36.29M |
| 10 | 9.54B | 3.5% | 5.4% | 406.24M | 645.03M | -238.78M | -99.76M |
⚠ intrinsic value floored at 0 — the drivers imply the equity claim is worth less than the debt ahead of it · Extreme gap to market price — large, heavily-covered stocks are rarely mispriced this much; the gap likely embeds disruption, decline, or balance-sheet risk the model underweights. Treat as a flag to investigate, not a verdict.