Valuation models
price $93.02 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused24.42 – 43.1830.62204% overvaluedDCF · Perpetuity growth · 10y31.15 – 51.6738.38142% overvaluedEV/EBITDA · peers10.87 – 37.4121.48333% overvaluedEV/Revenue · peers27.72 – 141.8271.9629% overvaluedEarnings power value6.46 – 20.6412.20662% overvaluedWall St. consensus target—97.505% belowCost of capital (WACC)—7.88%—
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. How the headline model is chosen. The price is 204% above the model value: the models see only the filed business, and a company priced on businesses with no revenue line yet is better taken apart, as Tesla is.
Model value · DCF · Perpetuity growth · 5y
30.62
IFF closed at $93.02 — overvalued by 204% vs model.
24.42the model's range43.18
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
12.20 – 71.96
Wall St. target
97.50 5% below
Above model, 1y
30 of 30 days
How it is valued
Valued asCyclical
Revenue declining (~-3% recent)Currently unprofitablePays dividendsHighly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.