investorscraft@gmail.com

Intrinsic Value of Ingredion Incorporated (INGR)

Previous Close$135.71
Intrinsic Value
Upside potential
Previous Close
$135.71

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ingredion Incorporated operates as a leading global ingredients solutions provider, specializing in the production and distribution of starch-based sweeteners, nutritional ingredients, and biomaterials. The company serves diverse industries, including food and beverage, pharmaceuticals, and paper manufacturing, leveraging its extensive portfolio of plant-based ingredients. With a strong presence in North America, South America, Asia-Pacific, and EMEA, Ingredion capitalizes on growing demand for clean-label and sustainable products, positioning itself as a key innovator in the specialty ingredients market. Its revenue model is driven by long-term customer contracts, commodity pricing mechanisms, and value-added solutions tailored to regional preferences. The company’s strategic focus on R&D and sustainability initiatives enhances its competitive edge in a sector increasingly shaped by health-conscious consumer trends and regulatory shifts. Ingredion’s market leadership is reinforced by its vertically integrated supply chain, which ensures cost efficiency and consistent product quality across global operations.

Revenue Profitability And Efficiency

Ingredion reported revenue of $7.43 billion for FY 2024, with net income of $647 million, reflecting a net margin of approximately 8.7%. The company’s diluted EPS stood at $9.71, supported by robust operating cash flow of $1.44 billion. While capital expenditures were not disclosed, the strong cash generation underscores efficient working capital management and disciplined cost control across its production and distribution networks.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to convert revenue into substantial operating cash flow, highlighting effective capital allocation. With no reported capital expenditures for the period, Ingredion’s free cash flow likely remained strong, providing flexibility for debt reduction, shareholder returns, or strategic investments. The diluted EPS growth reflects steady operational execution and pricing power in its core markets.

Balance Sheet And Financial Health

Ingredion maintains a solid balance sheet, with $997 million in cash and equivalents against total debt of $2.04 billion. The manageable leverage ratio and healthy liquidity position indicate financial resilience. The company’s ability to generate consistent cash flow supports its debt obligations while allowing for continued investment in growth initiatives and dividend distributions.

Growth Trends And Dividend Policy

Ingredion’s growth is underpinned by rising demand for specialty ingredients and sustainable solutions. The company paid a dividend of $3.18 per share, reflecting a commitment to returning capital to shareholders. While revenue growth trends were not specified, the focus on high-margin products and geographic expansion suggests potential for sustained top-line expansion in line with industry tailwinds.

Valuation And Market Expectations

The market likely values Ingredion based on its stable cash flows, diversified customer base, and exposure to growing end markets. The absence of capital expenditure data limits a full assessment of reinvestment efficiency, but the company’s profitability metrics align with industry peers. Investors may focus on its ability to maintain pricing power and margin stability amid commodity cost fluctuations.

Strategic Advantages And Outlook

Ingredion’s strategic advantages include its global scale, innovation-driven product portfolio, and sustainability initiatives. The outlook remains positive, supported by secular trends favoring plant-based and clean-label ingredients. Risks include raw material volatility and competitive pressures, but the company’s strong market position and operational efficiency provide a solid foundation for long-term value creation.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount