investorscraft@gmail.com

Intrinsic Value of International Flavors & Fragrances Inc. (IFF)

Previous Close$75.95
Intrinsic Value
Upside potential
Previous Close
$75.95

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

International Flavors & Fragrances Inc. (IFF) operates as a global leader in the creation of flavors, fragrances, and ingredients that enhance consumer products across food, beverage, personal care, and household goods. The company generates revenue through a diversified portfolio of proprietary formulations, serving multinational corporations and niche markets alike. Its innovation-driven approach leverages deep scientific expertise and extensive R&D capabilities to maintain a competitive edge in a highly specialized industry. IFF holds a strong market position, supported by long-term customer relationships and a reputation for quality and sustainability. The company operates in a consolidated sector where differentiation through technology and sensory science is critical. Its ability to integrate acquisitions, such as the merger with DuPont’s Nutrition & Biosciences, further strengthens its scale and cross-selling opportunities. IFF’s focus on high-growth segments like health and wellness positions it to capitalize on shifting consumer preferences toward natural and functional ingredients.

Revenue Profitability And Efficiency

In FY 2024, IFF reported revenue of $11.48 billion, with net income of $243 million, reflecting a net margin of approximately 2.1%. The company generated $1.07 billion in operating cash flow, demonstrating solid cash conversion despite margin pressures. Capital expenditures of $463 million indicate ongoing investments in capacity and innovation, aligning with its growth strategy.

Earnings Power And Capital Efficiency

Diluted EPS stood at $0.95, impacted by integration costs and macroeconomic headwinds. The company’s ability to sustain operating cash flow above $1 billion underscores its earnings resilience. However, elevated debt levels and interest expenses have weighed on net profitability, highlighting the need for improved capital efficiency in the near term.

Balance Sheet And Financial Health

IFF’s balance sheet shows $469 million in cash and equivalents against total debt of $9.59 billion, indicating a leveraged position. The debt load, partly from strategic acquisitions, necessitates disciplined cash flow management. Liquidity remains adequate, but deleveraging will be critical to restore financial flexibility and reduce interest burden.

Growth Trends And Dividend Policy

Revenue growth has been tempered by post-merger integration and market volatility. The company maintains a dividend payout of $2.01 per share, signaling commitment to shareholder returns. Future growth will hinge on operational synergies, pricing power, and demand recovery in key end markets like food and personal care.

Valuation And Market Expectations

IFF’s valuation reflects investor caution amid margin compression and high leverage. Market expectations are anchored to execution on cost synergies and debt reduction. The stock’s performance will likely depend on improved profitability and free cash flow generation in coming quarters.

Strategic Advantages And Outlook

IFF’s strengths lie in its innovation pipeline, global footprint, and cross-sector expertise. Near-term challenges include debt management and inflationary pressures, but long-term prospects remain solid due to secular demand for specialty ingredients. Strategic focus on sustainability and R&D could drive differentiation and market share gains.

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