IFF · International Flavors & Fragrances Inc.
$72.432026-05-17Sector: Basic Materials; Industry: Chemicals - Specialty; Sub-Industry: Specialty Chemicals
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-113.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-4 · $-23) Analysts Range ($80 · $97) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $11.7B | — | 5.0% | 21.2% | $461MM | $967MM | $1.4B | 7.5% | — | 1.4% | $31.9B | $1.04 | — |
| 2022.Q4 | $12.4B | 6.7% | -10.7% | 0.0% | −$1.5B | $693MM | −$828MM | 12.8% | — | -5.1% | $28.2B | $-7.27 | — |
| 2023.Q4 | $11.5B | -7.7% | -18.4% | 0.0% | −$2.1B | $2.2B | $26MM | 11.4% | — | -8.2% | $24.1B | $-9.98 | — |
| 2024.Q4 | $11.5B | 0.0% | 6.7% | 11.2% | $681MM | $1.3B | $2.0B | 9.0% | — | 2.9% | $22.5B | $0.95 | — |
| 2025.Q4 | $10.9B | -5.2% | -2.9% | 9.4% | −$284MM | $2.7B | $2.4B | 10.5% | — | -1.3% | $19.7B | $-1.35 | — |
| italics below = DCF projection · 10yr Rev CAGR: 3.6% |
| 2026.Q4 | $10.7B | +-1.6% | -1.5% | 10.5% | −$142MM | $0MM | −$142MM | 10.6% | −$129MM | -0.7% | $19.7B | $-0.55 | — |
| 2027.Q4 | $11.0B | +3.0% | -1.6% | 11.5% | −$153MM | −$634MM | −$786MM | 10.4% | −$644MM | -0.8% | $20.3B | $-0.59 | — |
| 2028.Q4 | $11.5B | +4.6% | -1.6% | 12.6% | −$162MM | −$1.0B | −$1.2B | 10.2% | −$875MM | -0.8% | $21.3B | $-0.63 | — |
| 2029.Q4 | $12.1B | +4.5% | -1.6% | 13.7% | −$167MM | −$1.1B | −$1.3B | 10.0% | −$848MM | -0.8% | $22.4B | $-0.65 | — |
| 2030.Q4 | $12.6B | +4.4% | -1.6% | 14.7% | −$171MM | −$1.2B | −$1.3B | 9.8% | −$825MM | -0.8% | $23.6B | $-0.67 | — |
|
| Term. Yr+ | $16.1B | 4.1% | 14.6% | 20.0% | $1.9B | −$898MM | $986MM | 8.6% | $8.7B | 8.6% | — | — | — |
Active scenario IV: $0 (-113.8% vs market)