DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Ingredion Incorporated (INGR)

Consumer Defensive | Packaged Foods

Today's Price

$97.72

Today's Fair Value

$103.20 +5.61%

Margin of Safety

+5.31%

Projected Value (5Y)

$166.21 +70.09%

Dividends Paid (5Y)

$19.31

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 4.8% | CAGR (5y): 0.88%

Diluted Shares Growth Rate

Regression: -1.27% | CAGR (5y): -0.72%

Dividend Growth Rate

Regression: 8.44% | CAGR (5y): 5.08%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 9.12x)

Discount Rate