In partnership with

Institutional-Grade Opportunities for HNW Investors

Long Angle is a private, vetted community connecting high-net-worth entrepreneurs and executives with institutional-grade alternative investments. No membership fees.

Access top-tier opportunities across private equity, credit, search funds, litigation finance, energy, hedge funds, and secondaries. Leverage collective expertise and scale for better terms.

Invest alongside pensions, endowments, and family offices. With $100M+ invested annually, secure preferential terms unavailable to individual investors.

Apply to Join

Ingredion Incorporated DCF Stock Analysis

Here’s my assumptions for $INGR ( ▼ 1.18% ) :

Risk Free Rate (10 Years Interest Rate Swap): 4.04%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 2.5%

Historical Data

Revenue growth in the last 10 years (CAGR): 2.83%

Earnings growth in the last 10 years (CAGR): 4.87%

Unlevered Free Cash Flow growth in the last 10 years (CAGR): 10.50%

Future Assumptions

End of Year FCF growth: 5%

Growth until end of 2026: 10%

Growth until end of 2034: 5%

Perpetual growth: 2.5%

Net Debt: 0.919B

Outstanding Stock Options Present Value Assumption: $0.038B

Restricted Stock Units Present Value Assumption: $0.067B

Stock Valuation based on these assumptions: $246

Last update 08/11/2025

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in Ingredion Incorporated (INGR) and I don’t plan to add a position in the coming days.