International Flavors & Fragrances Inc.
Bear Case (25th pct.)
-76.6% vs price
Base Case (Median)
-62.8% vs price
Bull Case (75th pct.)
-55.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-12.72 | -115.5% | High (40%) |
| PE Comparable | $19.13 | -76.6% | Medium (25%) |
| Graham Number | $36.65 | -55.2% | Medium (30%) |
| EV/EBITDA | $30.43 | -62.8% | Medium (20%) |
| EV/FCF | $41.88 | -48.8% | Medium (20%) |
Based on 5 out of 8 methods, IFF appears overvalued at the current price of $81.83. The base case fair value of $30.43 implies 62.8% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.