IFF · International Flavors & Fragrances Inc.
$76.352026-07-21Sector: Basic Materials; Industry: Chemicals - Specialty; Sub-Industry: Specialty Chemicals
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$14
-81.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($17 · $-2) Analysts Range ($75 · $95) 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 |
|---|
| 2024.Q1 | $11.5B | — | -18.4% | 0.0% | −$2.2B | $2.0B | −$178MM | 11.4% | — | -8.4% | $25.8B | $-9.98 | — |
| 2024.Q4 | $11.5B | 0.0% | -18.4% | 11.2% | −$1.9B | $1.2B | −$723MM | 9.0% | — | -7.5% | $24.3B | $-9.98 | — |
| 2025.Q1 | $11.5B | 0.0% | 8.1% | 0.0% | $927MM | $1.0B | $2.0B | 11.7% | — | 3.8% | $23.9B | $0.95 | — |
| 2025.Q4 | $11.5B | 0.0% | 8.1% | 9.4% | $839MM | $2.6B | $3.4B | 10.5% | — | 3.7% | $21.6B | $0.95 | — |
| 2026.Q1 | $10.8B | -6.1% | 9.2% | 0.0% | $1.0B | $2.8B | $3.9B | 8.8% | — | 4.8% | $21.4B | $3.32 | 19.9 |
| italics below = DCF projection · 10yr Rev CAGR: 3% |
| 2027.Q1 | $10.6B | +-2.0% | -1.8% | 2.0% | −$186MM | $0MM | −$186MM | 8.7% | −$171MM | -0.9% | $21.4B | $-0.60 | — |
| 2028.Q1 | $10.6B | +0.1% | -1.9% | 4.0% | −$194MM | −$10MM | −$205MM | 8.7% | −$173MM | -0.9% | $21.4B | $-0.62 | — |
| 2029.Q1 | $11.0B | +3.9% | -1.9% | 6.0% | −$200MM | −$887MM | −$1.1B | 8.7% | −$846MM | -0.9% | $22.3B | $-0.64 | — |
| 2030.Q1 | $11.4B | +4.0% | -1.9% | 8.0% | −$204MM | −$969MM | −$1.2B | 8.7% | −$839MM | -0.9% | $23.3B | $-0.66 | — |
| 2031.Q1 | $11.9B | +4.1% | -1.9% | 10.0% | −$208MM | −$1.0B | −$1.3B | 8.7% | −$824MM | -0.9% | $24.3B | $-0.67 | — |
|
| Term. Yr+ | $15.1B | 4.1% | 17.7% | 20.0% | $2.1B | −$1.0B | $1.1B | 8.6% | $10.8B | 8.6% | — | — | — |
Active scenario IV: $14 (-81.8% vs market)