Ingredion Incorporated

Ingredion Incorporated

INGRยทNYSE

$100.90

-0.84%
Consumer DefensivePackaged Foods

Ingredion Incorporated, together with its subsidiaries, produces and sells starches and sweeteners for various industries. It operates through four segments: North America; South America; Asia-Pacific; and Europe, Middle East and Africa. The company offers sweetener products comprising glucose syrups, high maltose syrups, high fructose corn syrups, caramel colors, dextrose, polyols, maltodextrins, and glucose syrup solids, as well as food-grade and industrial starches, biomaterials, and nutrition ingredients. It also provides edible corn oil; refined corn oil to packers of cooking oil and to producers of margarine, salad dressings, shortening, mayonnaise, and other foods; and corn gluten feed used as protein feed for chickens, pet food, and aquaculture, as well as fruit and vegetable products, such as concentrates, purees and essences, pulse proteins, and hydrocolloids systems and blends. The company's products are derived primarily from processing corn and other starch-based materials, such as tapioca, potato, and rice. It serves food, beverage, brewing, and animal nutrition industries. The company was formerly known as Corn Products International, Inc. and changed its name to Ingredion Incorporated in June 2012. Ingredion Incorporated was founded in 1906 and is headquartered in Westchester, Illinois.

At a Glance

Live Snapshot
Market Cap$6.36B
EPS11.3600
P/E Ratio8.88
Earnings Date08/07/2026
Ingredion Incorporated

Ingredion Incorporated Fair Value Envelope

INGR ยท NYSE

Our analysis suggests that INGR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $100.9, this represents a potential HIDDEN relative to our calculated worth for Ingredion Incorporated.

Intrinsic Value
Current Price: $100.9

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$745.4M
+ Cash & Equivalents$1.0B
Firm Value$1.8B
- Debt$1.8B
Equity Value-$14.6M
/ Shares Outstanding64,599,921B
DCF Value-$0
OVERVALUED BY 100%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$472.0M
$236.0M
$118.0M
$59.0M
$29.5M
$14.8M
$7.4M
$3.7M
$1.8M
$921.9K
Maintenance CapEx
-$43.3M
-$21.7M
-$10.8M
-$5.4M
-$2.7M
-$1.4M
-$676.6K
-$338.3K
-$169.1K
-$84.6K
Owner Earnings
$428.7M
$214.4M
$107.2M
$53.6M
$26.8M
$13.4M
$6.7M
$3.3M
$1.7M
$837.3K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$396.9M
$183.8M
$85.1M
$39.4M
$18.2M
$8.4M
$3.9M
$1.8M
$837.7K
$387.8K
Terminal Value represents 0.9% of Enterprise Value