Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 27.7x - 30.6x | 29.1x |
| Selected Fwd P/E Multiple | 22.6x - 25.0x | 23.8x |
| Fair Value | €76.44 - €84.49 | €80.47 |
| Upside | -22.4% - -14.2% | -18.3% |
| Benchmarks | - | Full Ticker |
| International Flavors & Fragrances Inc. | - | NYSE:IFF |
| Takasago International Corporation | - | OTCPK:TKIN.F |
| T. Hasegawa Co., Ltd. | - | OTCPK:HASG.F |
| Symrise AG | - | OTCPK:SYIE.F |
| Robertet SA | - | OTCPK:RBTE.F |
| Sensient Technologies Corporation | - | DB:SSF |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| IFF | TKIN.F | HASG.F | SYIE.F | RBTE.F | SSF | |||
| NYSE:IFF | OTCPK:TKIN.F | OTCPK:HASG.F | OTCPK:SYIE.F | OTCPK:RBTE.F | DB:SSF | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -11.8% | 31.4% | 11.8% | 10.4% | 11.2% | 8.7% | ||
| 3Y CAGR | -3.2% | 14.4% | 2.1% | 8.4% | 7.9% | 1.6% | ||
| Latest Twelve Months | 83.3% | 119.9% | 0.4% | 29.2% | 20.7% | 54.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -6.2% | 4.3% | 11.1% | 8.5% | 10.7% | 8.1% | ||
| Prior Fiscal Year | -22.3% | 1.4% | 10.3% | 7.2% | 10.3% | 6.4% | ||
| Latest Fiscal Year | 2.1% | 5.8% | 10.1% | 9.6% | 11.2% | 8.0% | ||
| Latest Twelve Months | -3.5% | 5.3% | 9.9% | 10.2% | 11.2% | 8.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.6x | 7.4x | 5.3x | 12.6x | 11.5x | 20.7x | ||
| Price / LTM Sales | 1.4x | 0.7x | 1.7x | 2.2x | 2.0x | 3.1x | ||
| LTM P/E Ratio | -41.4x | 13.0x | 17.8x | 21.9x | 17.7x | 36.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -41.4x | 17.7x | 21.9x | |||||
| Historical LTM P/E Ratio | 21.7x | 34.0x | 46.4x | |||||
| Selected P/E Multiple | 27.7x | 29.1x | 30.6x | |||||
| (x) LTM Net Income | 135 | 135 | 135 | |||||
| (=) Equity Value | 3,731 | 3,927 | 4,124 | |||||
| (/) Shares Outstanding | 42.5 | 42.5 | 42.5 | |||||
| Implied Value Range | 87.86 | 92.48 | 97.11 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 75.46 | 79.43 | 83.41 | 98.50 | ||||
| Upside / (Downside) | -23.4% | -19.4% | -15.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | IFF | TKIN.F | HASG.F | SYIE.F | RBTE.F | SSF | |
| Value of Common Equity | 16,290 | 122,141 | 113,264 | 11,098 | 1,551 | 4,870 | |
| (/) Shares Outstanding | 256.3 | 22.9 | 31.5 | 139.8 | 2.0 | 42.5 | |
| Implied Stock Price | 63.56 | 5,323.68 | 3,600.84 | 79.40 | 791.91 | 114.68 | |
| FX Conversion Rate to Trading Currency | 1.00 | 147.76 | 147.76 | 0.86 | 0.86 | 1.16 | |
| Implied Stock Price (Trading Cur) | 63.56 | 36.03 | 24.37 | 92.44 | 922.00 | 98.50 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 147.76 | 147.76 | 0.86 | 0.86 | 1.16 | |