Fair value (multi-method)
Four independent methods triangulate what IFF is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$8.09
Method range
$8.09 – $141.40
median $59.10
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $8.09 | -89.52% |
| Exit multiple | $141.40 | +83.16% |
| Analyst target | $89.57 | +16.02% |
| Graham number | $28.62 | -62.92% |
- Forward DCF$8.09
- Exit multiple$141.40
- Analyst target$89.57
- Graham number$28.62
Stock price
$77.20
FCF / share (TTM)
$0.36
3Y FCF CAGR
-30.5%
Fair value @ hist. growth
$0.68
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
39.3%
per year over your projection horizon
Margin of safety -11,294.4% vs hist-growth DCF
Historical 3Y CAGR
-30.5%
Your model implies
39.3%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -30% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.4% | 35.1% | 34.0% | 32.9% | 31.6% | 30.1% |
| 8.4% | 38.2% | 37.2% | 36.3% | 35.2% | 34.0% |
| 9.4% | 41.0% | 40.2% | 39.3% | 38.4% | 37.4% |
| 10.4% | 43.7% | 42.9% | 42.2% | 41.4% | 40.5% |
| 11.4% | 46.2% | 45.5% | 44.8% | 44.1% | 43.3% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.03
Low vs growth
Net debt
$6.06B
Total debt − cash
Beta
0.94
Vs market benchmark
Frequently asked questions
International Flavors & Fragrances (IFF) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks0.52% TTM
- Dividend Profile2.07% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History2 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.