Ingredion Inc
NYSE:INGR

Watchlist Manager
Ingredion Inc Logo
Ingredion Inc
NYSE:INGR
Watchlist
Price: 130.89 USD -4.05% Market Closed
Market Cap: 8.4B USD

Relative Value

The Relative Value of one INGR stock under the Base Case scenario is 155.86 USD. Compared to the current market price of 130.89 USD, Ingredion Inc is Undervalued by 16%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

INGR Relative Value
Base Case
155.86 USD
Undervaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
38
Median 3Y
0.8
Median 5Y
0.8
Industry
0.9
Forward
1.1
vs History
38
vs Industry
41
Median 3Y
12.1
Median 5Y
12.7
Industry
15.8
Forward
11.6
vs History
85
vs Industry
49
Median 3Y
9.2
Median 5Y
7.2
Industry
9.5
vs History
68
vs Industry
39
Median 3Y
25.5
Median 5Y
19.2
Industry
17.3
vs History
9
vs Industry
27
Median 3Y
2
Median 5Y
1.9
Industry
1.4
vs History
11
vs Industry
39
Median 3Y
1.1
Median 5Y
1.1
Industry
1.1
Forward
1.2
vs History
61
vs Industry
39
Median 3Y
5.4
Median 5Y
5.3
Industry
4.6
vs History
60
vs Industry
45
Median 3Y
8.1
Median 5Y
7.8
Industry
9.7
Forward
7
vs History
74
vs Industry
47
Median 3Y
10.1
Median 5Y
9.9
Industry
12.5
Forward
8.5
vs History
96
vs Industry
49
Median 3Y
12.1
Median 5Y
9.4
Industry
10.7
vs History
73
vs Industry
41
Median 3Y
8.5
Median 5Y
12.2
Industry
15
vs History
12
vs Industry
28
Median 3Y
1.4
Median 5Y
1.3
Industry
1.1

Multiples Across Competitors

INGR Competitors Multiples
Ingredion Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Ingredion Inc
NYSE:INGR
8.4B USD 1.1 13 7.6 9.2
US
Archer-Daniels-Midland Co
XETRA:ADM
19B EUR 0.2 11.6 9.2 14.2
SG
Wilmar International Ltd
SGX:F34
18.9B SGD 0.2 12.1 3.7 5.8
CN
Tongwei Co Ltd
SSE:600438
81.9B CNY 0.9 -12.2 -21.2 -21.2
US
Bunge Ltd
NYSE:BG
9.8B USD 0.2 8.6 5.8 7.4
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
33.1B MYR 1.8 17.8 11 19.3
CN
New Hope Liuhe Co Ltd
SZSE:000876
44.2B CNY 0.4 10.7 -477.4 -477.4
MY
IOI Corporation Bhd
KLSE:IOICORP
23B MYR 2.1 17.8 14.7 19.4
MY
Kuala Lumpur Kepong Bhd
KLSE:KLK
21.4B MYR 0.9 36.4 10.3 16.2
US
Darling Ingredients Inc
NYSE:DAR
4.6B USD 0.8 16.6 10.8 30.1
ID
Charoen Pokphand Indonesia Tbk PT
IDX:CPIN
72T IDR 1.1 19.4 13.3 13.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Ingredion Inc
NYSE:INGR
Average EV/EBITDA: 9.6
7.6
4%
1.9
US
A
Archer-Daniels-Midland Co
XETRA:ADM
9.2
13%
0.7
SG
Wilmar International Ltd
SGX:F34
3.7
6%
0.6
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -21.2
-8%
N/A
US
Bunge Ltd
NYSE:BG
5.8
7%
0.8
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
11
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -477.4 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
14.7
8%
1.8
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
10.3
8%
1.3
US
Darling Ingredients Inc
NYSE:DAR
10.8
28%
0.4
ID
Charoen Pokphand Indonesia Tbk PT
IDX:CPIN
13.3
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Ingredion Inc
NYSE:INGR
Average EV/EBIT: 15
9.2
4%
2.3
US
A
Archer-Daniels-Midland Co
XETRA:ADM
14.2
4%
3.6
SG
Wilmar International Ltd
SGX:F34
5.8
7%
0.8
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -21.2
-25%
N/A
US
Bunge Ltd
NYSE:BG
7.4
6%
1.2
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
19.3
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -477.4 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
19.4
8%
2.4
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
16.2
10%
1.6
US
Darling Ingredients Inc
NYSE:DAR
30.1
55%
0.5
ID
Charoen Pokphand Indonesia Tbk PT
IDX:CPIN
13.3
N/A N/A