US · IFF
International Flavors & Fragrances Inc.
- Sector
- Basic Materials · Chemicals - Specialty
- Headquarters
- New York City, NY 10019-2960
- Website
- iff.com
Price · as of 2025-12-31
$70.81
Market cap 21.06B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $33.84 | -52.21% |
| Intrinsic Value(DCF) | $32.30 | -54.38% |
| Graham-Dodd Method(GD) | $24.12 | -65.94% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $40.86 | $49.55 | $1.13 | $5.21 | $46.64 |
| 2012 | $54.98 | $54.98 | $1.71 | $0.00 | $29.07 |
| 2013 | $72.13 | $80.41 | $1.67 | $15.43 | $54.48 |
| 2014 | $90.89 | $98.67 | $3.35 | $11.33 | $64.18 |
| 2015 | $86.23 | $82.90 | $2.86 | $4.50 | $31.40 |
| 2016 | $100.18 | $87.64 | $4.04 | $0.00 | $55.94 |
| 2017 | $114.84 | $99.28 | $1.12 | $0.00 | $62.59 |
| 2018 | $104.36 | $124.19 | $6.65 | $0.00 | $93.18 |
| 2019 | $104.49 | $105.17 | $93.06 | $0.00 | $146.22 |
| 2020 | $117.94 | $103.87 | $15.79 | $0.00 | $23.35 |
| 2021 | $105.67 | $115.68 | $269.14 | $0.00 | $145.26 |
| 2022 | $77.95 | $63.91 | $46.62 | $0.00 | $0.00 |
| 2023 | $75.62 | $45.18 | $63.07 | $0.00 | $0.00 |
| 2024 | $80.63 | $58.53 | $0.00 | $0.00 | $7.72 |
| 2025 | $80.75 | $33.84 | $0.00 | $24.12 | $0.00 |
AI valuation
Our deep-learning model estimates International Flavors & Fragrances Inc.'s (IFF) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $33.84
- Current price
- $70.81
- AI upside
- -52.21%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$32.30
-54.38% upside
Graham-Dodd
$24.12
-65.94% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| IFF | International Flavors & F… | $70.81 | 21.06B | -52% | -54% | -66% | — | -55.57 | 1.46 | 1.90 | 13.29 | — | -156.61 | 30.95% | 9.18% | -3.43% | -2.65% | 4.24% | -1.37% | 0.42 | 4.37 | 1.42 | 0.59 | 2.75 | -25368.00% | -517.00% | -5748.00% | 1.24% | 0.22 | 1.20% | 1.98% | -109.90% | 20.29% | 26.08 | 101.86 | 2.39 | 1.73 |
| ALB | Albemarle Corporation | $178.67 | 21.06B | -50% | -60% | -99% | — | -45.08 | 2.20 | 4.08 | 30.03 | — | 2.68 | 13.06% | 1.82% | -9.93% | -4.77% | 0.79% | -2.82% | 0.35 | 0.45 | 2.23 | 1.33 | 2.23 | -4866.00% | -437.00% | -16976.00% | 3.30% | 0.71 | 5.87% | 1.70% | -76.80% | 5.26% | 241.51 | 32.71 | 4.40 | 2.80 |
| CX | CEMEX, S.A.B. de C.V. | $12.51 | 18.15B | +115% | +23% | +399% | +332% | 4.45 | 0.13 | 0.11 | 2.99 | 0.45 | 0.42 | 31.41% | 9.96% | 5.95% | 3.11% | 4.37% | 1.41% | 0.57 | 2.96 | 0.83 | 0.59 | 2.29 | 98197.00% | -10.00% | 6888.00% | 57.37% | 0.28 | 5.34% | 7.26% | 32.30% | 45.20% | 4.71 | 7.51 | 0.47 | 1.05 |
| DD | DuPont de Nemours, Inc. | $50.05 | 20.97B | -44% | -58% | — | +29% | 211.48 | 1.49 | 3.03 | 19.97 | — | 6.76 | 30.25% | 12.56% | -11.37% | 0.53% | 1.87% | 0.34% | 0.23 | 2.75 | 2.42 | 1.05 | 2.10 | -21071.00% | -4470.00% | -1491.00% | 5.21% | 0.61 | 4.79% | 2.88% | 609.20% | 19.21% | 26.93 | 21.47 | 3.38 | 0.72 |
| DOW | Dow Inc. | $30.73 | 22.05B | -60% | -60% | — | — | -8.30 | 1.36 | 0.54 | 31.61 | — | 3.33 | 5.99% | 0.65% | -6.56% | -15.72% | 0.79% | -4.53% | 1.22 | 0.30 | 1.97 | 1.14 | 13.28 | -33503.00% | -697.00% | 85828.00% | -6.65% | 0.11 | -4.51% | 6.84% | -56.80% | 6.84% | 144.45 | -25.96 | 0.94 | 1.60 |
| LYB | LyondellBasell Industries… | $57.52 | 18.53B | -11% | -60% | — | -36% | -25.25 | 1.85 | 0.62 | 26.29 | — | 2.09 | 9.00% | -1.08% | -2.46% | -6.55% | -1.47% | -2.12% | 1.58 | -0.64 | 1.77 | 1.02 | 10.56 | -15663.00% | -2518.00% | -8061.00% | 2.06% | 0.37 | 1.72% | 9.46% | -239.00% | 10.54% | -95.26 | 81.12 | 1.03 | 1.77 |
| PPG | PPG Industries, Inc. | $123.27 | 27.55B | -4% | +791% | — | -53% | 17.17 | -7.61 | 1.70 | 11.44 | 37.59 | -7.61 | 37.99% | 13.66% | 9.93% | 96.92% | 24.93% | 11.47% | -2.10 | 9.00 | 1.62 | 1.13 | 1.88 | 4568.00% | 19.00% | -21130.00% | -2.88% | 0.00 | -11.52% | 2.33% | 40.00% | 2.33% | 14.85 | -41.39 | 2.03 | 4.76 |
| RPM | RPM International Inc. | $114.12 | 14.62B | -13% | -58% | -94% | -59% | 21.90 | 5.24 | 2.05 | 16.41 | 126.40 | 31.05 | 41.38% | 12.29% | 9.34% | 25.59% | 15.43% | 9.61% | 1.03 | 9.39 | 2.16 | 1.23 | 2.46 | 1732.00% | 51.00% | -4074.00% | 3.56% | 0.52 | 10.52% | 1.69% | 37.00% | 2.28% | 19.62 | 33.03 | 2.41 | 4.03 |
| RS | Reliance Steel & Aluminum… | $315.64 | 16.5B | -15% | -59% | -71% | -49% | 22.88 | 2.37 | 1.19 | 14.38 | — | 4.20 | 26.79% | 7.15% | 5.17% | 10.31% | 9.06% | 7.27% | 0.28 | 18.36 | 4.88 | 2.07 | 1.36 | -1015.00% | 332.00% | -4971.00% | 2.96% | 0.98 | 5.82% | 1.50% | 34.30% | 5.00% | 18.33 | 37.30 | 1.31 | 6.25 |
| SQM | Sociedad Química y Minera… | $76.30 | 21.79B | -3% | -72% | -90% | -45% | — | 2.32 | 2.65 | 12.31 | — | 2.34 | 29.30% | 23.54% | -8.93% | 0.00% | 5.59% | 0.00% | 0.93 | 5.66 | 2.51 | 1.36 | 2.95 | -12014.00% | -3935.00% | -12363.00% | 2.53% | 0.57 | 3.97% | 0.56% | — | 1.09% | 13.48 | 47.44 | 3.17 | 2.63 |
| WLK | Westlake Corporation | $105.38 | 13.52B | -52% | -59% | — | — | -9.36 | 1.57 | 1.23 | -56.96 | — | 1.57 | 2.59% | -14.13% | -13.50% | -15.23% | -14.72% | -7.23% | 0.06 | -9.80 | 12.51 | 8.92 | 11.19 | -35280.00% | -801.00% | -27320.00% | -3.85% | 0.94 | -5.51% | 1.98% | -18.50% | 35.72% | -7.18 | -21.39 | 1.01 | 1.42 |
About International Flavors & Fragrances Inc.
International Flavors & Fragrances Inc., together with its subsidiaries, manufactures and sells cosmetic active and natural health ingredients for use in various consumer products in Europe, Africa, the Middle East, Greater Asia, North America, and Latin America. It operates through Nourish, Scent, Health & Biosciences, and Pharma Solutions segments. The Nourish segment offers natural and plant-based specialty food ingredients, such as flavor compounds, and savory solutions and inclusions. It also provides natural food protection ingredients consist of natural antioxidants and anti-microbials as well as beverages, sweets , and dairy products. The Scent segment provides fragrance compounds, which include fine fragrances comprising perfumes and colognes, as well as consumer fragrances; fragrance ingredients comprising synthetic and natural ingredients that could be combined with other materials to create fragrance and consumer compounds; and cosmetic active ingredients consisting of active and functional ingredients, botanicals, and delivery systems to support its customers' cosmetic and personal care product lines. The Health & Biosciences segment develops and produces enzymes, food cultures, probiotics, and specialty ingredients. The Pharma Solutions segment produces and sells cellulosics and seaweed-based pharma excipients. The company sells its products primarily to manufacturers of perfumes and cosmetics, hair and other personal care products, soaps and detergents, cleaning products, dairy, meat and other processed foods, beverages, snacks and savory foods, sweet and baked goods, dietary supplements, infant and elderly nutrition, functional food, and pharmaceutical excipients and oral care products. International Flavors & Fragrances Inc. was founded in 1833 and is headquartered in New York, New York.
- CEO
- Jon Erik Fyrwald
- Employees
- 22.4K
- Beta
- 1.04
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($32.30 ÷ $70.81) − 1 = -54.38% (DCF, example).