$134.84
Down 1.07% · live quote Sep 4, 2026
Market cap
$5.74B
Market cap $5.74B
Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
$77.84
Blended value per share under the current mix.
Current price
$134.84
Sep 04, 2026
Peer gap
-42.3%
Peers imply 42.3% downside
Weighting mixer
Value contribution
4 peers →Price / Sales
$3.31B
Price / Sales
$3.31B
Equal-weight baseline
Premium 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$3.31B
Baseline / share
$77.84
Relative valuation prices this company against what the market already pays for its peers. For a cash-flow view that does not inherit peer sentiment, open the intrinsic model.
Spreadsheet data
Audit the saved peer set and the method inputs behind the blended fair value.
The saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market cap | Enterprise value | Revenue | EBITDA | Net income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
IFF INTERNATIONAL FLAVORS & FRAGRANCES INC FY ended Feb 20, 2026 | $86.35 | $22.03B | — | $10.89B | $930.00M | -$359.00M | -61.24x | 2.02x | — |
COTY COTY INC. FY ended Aug 12, 2026 | $2.93 | $2.58B | — | $5.81B | $118.50M | -$604.80M | -4.19x | 0.44x | — |
ECL ECOLAB INC. FY ended Jan 30, 2026 | $279.28 | $78.28B | — | $16.08B | $3.81B | $2.08B | 38.36x | 4.87x | — |
INGR Ingredion Inc FY ended Feb 12, 2026 | $101.26 | $6.39B | — | $7.22B | $1.23B | $729.00M | 9.06x | 0.88x | — |
IFF
INTERNATIONAL FLAVORS & FRAGRANCES INC
$86.35
$22.03B
—
$10.89B
$930.00M
-61.24x
2.02x
—
Cap $22.03BEV —Rev $10.89BEBITDA $930.00MP/E -61.24xP/S 2.02xEV/EBITDA —
COTY
COTY INC.
$2.93
$2.58B
—
$5.81B
$118.50M
-4.19x
0.44x
—
Cap $2.58BEV —Rev $5.81BEBITDA $118.50MP/E -4.19xP/S 0.44xEV/EBITDA —
ECL
ECOLAB INC.
$279.28
$78.28B
—
$16.08B
$3.81B
38.36x
4.87x
—
Cap $78.28BEV —Rev $16.08BEBITDA $3.81BP/E 38.36xP/S 4.87xEV/EBITDA —
INGR
Ingredion Inc
$101.26
$6.39B
—
$7.22B
$1.23B
9.06x
0.88x
—
Cap $6.39BEV —Rev $7.22BEBITDA $1.23BP/E 9.06xP/S 0.88xEV/EBITDA —
Which peer averages feed the weighted fair value, and which methods are excluded.
| Method | Type | Avg. multiple | Coverage | Implied equity value | Fair value / share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | — | 0/4 | — | — | No saved peers have usable coverage for this method. |
Price / Sales PSActive | Equity Multiple | 2.06x | 4/4 | $3.31B | $77.84 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -4.50x | 4/4 | -$605.43M | — | Peer averages are not economically meaningful for this method. |
EV / EBITDA
EV · Enterprise Multiple
Avg. multiple
—
Coverage
0/4
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Sales
PS · Equity Multiple
Avg. multiple
2.06x
Coverage
4/4
Implied equity value
$3.31B
Fair value / share
$77.84
Included in the active peer mix.
Price / Earnings
PE · Equity Multiple
Avg. multiple
-4.50x
Coverage
4/4
Implied equity value
-$605.43M
Fair value / share
—
Peer averages are not economically meaningful for this method.
