Croda International PLC (COIHY) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of Croda International PLC $7.25, price $21.72, upside -66.6%, quality 59 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Croda International PLC ADR for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 2, 2026.
How to read this chart
60‑month range $15.67 – $60.94 · fair‑value band $6.32 – $7.30 · the $21.72 price screens above the $7.25 fair value. Dashed = 300-day average. As of Oct 2, 2026.
Follow Croda International PLC ADR in your weekly email
Every Wednesday you see whether Croda International PLC ADR is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Croda International Plc engages in the consumer care, life science, and industrial specialty businesses in Europe, the Middle East, Africa, North America, Asia, and Latin America. The company offers consumer care products across beauty care, beauty actives, and home care products, as well as fragrances and flavours.
Show more
Croda International Plc engages in the consumer care, life science, and industrial specialty businesses in Europe, the Middle East, Africa, North America, Asia, and Latin America. The company offers consumer care products across beauty care, beauty actives, and home care products, as well as fragrances and flavours. It also provides biologics drug delivery, crop protection, and seed coating systems and enhancement technologies to improve germination. In addition, the company offers industrial specialties, including phase change materials; surfactants, such as emulsifiers, dispersants, wetting agents, detergents, and polymerics; and formulated textile and spin finishes. Croda International Plc was incorporated in 1925 and is headquartered in Goole, the United Kingdom.
Stock analysis
Croda International PLC ADR (COIHY) currently trades at $21.72, while our model-based Fair Value estimate is $7.25, 66.6% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of $11.22 per share, and 0 of the 25 models we run sit above the $21.72 price.
Bear case: the Growth Earnings group reads lowest at $4.09, and 25 of the 25 models stay below the price. Evidence for this calculation is high.
Scenario range: $6.32 (bear) to $7.30 (bull), the price of $21.72 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 59/100 (solid quality), in the Basic Materials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Croda International PLC ADR reported revenue of £1.7B in FY2025 versus £1.9B in FY2021, a compound −3.2%/yr. Reported net income was £60.6M in FY2025, compounding −34.1%/yr from FY2021.
Key figures
Market cap $6.1B · P/E ratio 72.4 · P/S ratio 2.64 · EPS (TTM) $0.3000 · Dividend yield 5.1% · Net margin 3.6% · Return on equity 2.9% · Return on assets (EBIT) 9.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (medium confidence).
What moves the price
The share trades about 8% below its 52-week high and 32% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −39% fair-value upside, at −67%, COIHY screens richer than that median.
Fair Value models
Bear $6.32Fair Value $7.25Bull $7.30
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+2.1%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−7.3%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.6%
Start year 2020 (pandemic). Over 10 years: +4.4% a year
Revenue growth 40 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis.
−2.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−7.1%
Dividend (yield on the price)5.1%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−24.1% vs −11.1%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.21% → 14%
Start year 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+16.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+4.7%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in GBP, UK: IMF forecast 2.3% a year to 2030, 3.3% from 2016 to 2025) that is about +13.9% a year for the price and +2.3% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (95 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Hype
Recent news coverage is unusually upbeat, far more positive than stocks are typically covered.
Compare Croda International PLC ADR with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Specialty Chemicals · 693 stocks
Beats the industry median on 3/15 measures
Overall it trails its industry peers.
Valuation
Quality Score59 · Above median
Fair Value upside−41.3% · Below median
Profitability
Return on equity (TTM)2.9% · Below median
Return on assets2.1% · Below median
Net margin (TTM)3.7% · Below median
Operating margin (TTM)−1.9% · Bottom 25%
Growth and dividend
Revenue growth3.9% · Below median
Dividend yield (TTM)5.1% · Top 25%
Balance sheet
Debt / equity0.22× · Above median
Valuation Multiplesvs Specialty Chemicals median · lower = cheaper
P/E (TTM)72.4× · Priciest 25%
P/B2.09× · Pricier than median
P/S (TTM)2.69× · Pricier than median
P/FCF27.2× · Pricier than median
EV/EBITDA20.8× · Priciest 25%
PEG0.43× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)20· sector 59
PAST (return on equity)12· sector 26
HEALTH (low debt)89· sector 95
DIVIDEND (yield)100· sector 29
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Croda International PLC ADR Fair Value". https://www.fairvalue-calculator.com/stock/COIHY
Frequently asked questions
Is Croda International PLC (COIHY) overvalued or undervalued?
As of Oct 2, 2026, our model estimates a fair value of $7.25 versus a price of $21.72, about −67% upside (overvalued).
What is the fair value of COIHY?
Our model-based fair value for Croda International PLC ADR is $7.25 (as of Oct 2, 2026), built from audited fundamentals. The current price: $21.72.
What is the quality score of COIHY?
Croda International PLC ADR has a Quality Score of 59/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Croda International PLC (COIHY)?
Our model-based price target is the fair value of $7.25 (as of Oct 2, 2026) from 25 valuation models. Cautious scenario $6.32, optimistic scenario $7.30. It is a calculation from audited fundamentals, not an analyst target.
What is the Croda International PLC ADR stock forecast for 2026?
Our models put fair value at $7.25, about −67% upside versus a price of $21.72 (overvalued). Cautious scenario $6.32, optimistic scenario $7.30. The calculation is refreshed regularly with new filings.
What is the revenue of Croda International PLC (COIHY)?
Croda International PLC ADR reported trailing-twelve-month revenue of about £1.7B (latest available figure, as of Oct 2, 2026).
Does Croda International PLC ADR pay a dividend?
Croda International PLC ADR currently shows a dividend yield of about 5.11% relative to its recent price (as of Oct 2, 2026).
What growth is priced into Croda International PLC (COIHY)?
For today's price to be fair in a discounted-cash-flow model, Croda International PLC ADR would have to grow free cash flow by +16.5 % per year for five years (discount rate 9.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +3.6 % per year. As of Oct 2, 2026.
What discount rate (WACC) does the fair value of COIHY use?
Our models discount Croda International PLC ADR at 9.5 %: a base by market capitalisation (mid), damped by beta 0.91, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Croda International PLC ADR that is +16.5 % per year a year over ten years, using the same discount rate (9.5 %) and the same formula as our fair value.
How much growth has Croda International PLC (COIHY) delivered so far?
Over the past 5 years revenue at Croda International PLC ADR grew +3.6 % a year. The price currently implies +16.5 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Croda International PLC (COIHY) growing?
The median revenue growth in the sector is +8.1 % a year. That is the yardstick for the growth priced into Croda International PLC ADR (+16.5 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Croda International PLC (COIHY)?
The free-cash-flow yield on the price is 3.67 %: that much free cash flow Croda International PLC ADR produces per unit of market value. When it exceeds the discount rate of our models (9.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Croda International PLC (COIHY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Croda International PLC ADR it is $7.25 per share (as of Oct 2, 2026), against a price of $21.72. It is the blended result of 25 valuation models (cash flow, earnings, asset, dividend).
Is Croda International PLC ADR stock overvalued or undervalued in 2026?
As of Oct 2, 2026, COIHY trades above its calculated fair value: price $21.72, fair value $7.25, a gap of about −67% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of COIHY?
No. The price is what the market pays today ($21.72); the fair value is what the company's own numbers justify ($7.25). For Croda International PLC ADR the two are $14.47 per share apart. That gap is exactly why we show both numbers side by side.
How much is Croda International PLC ADR worth?
The market values Croda International PLC ADR at about $6.1B (market capitalisation, as of Oct 2, 2026). Per share that is $21.72; our models calculate a fair value of $7.25 per share.
What do the bullish and bearish scenarios say about COIHY?
Our models span a range for Croda International PLC ADR: cautious scenario $6.32, base $7.25, optimistic $7.30 per share (as of Oct 2, 2026, price $21.72). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of COIHY?
Croda International PLC ADR trades at a price-to-earnings ratio of 72.4 (as of Oct 2, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $7.25 is built from several models across several years. Other multiples: PEG 0.4, P/B 2.1, P/S 2.7, EV/EBITDA 20.8.
What is the PEG ratio of COIHY?
The PEG ratio of Croda International PLC ADR is 0.43 (P/E divided by earnings growth, as of Oct 2, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Croda International PLC (COIHY)?
Balance-sheet figures for Croda International PLC ADR (as of Oct 2, 2026): return on equity 2.9%, debt of 0.22 per unit of equity. They feed the Quality Score of 59/100, which measures business quality independently of the share price.
How far is COIHY from its 52-week high?
Croda International PLC ADR trades at $21.72, about 8% below its 52-week high of $23.66 and 32% above the low of $16.45 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of $7.25 is for.
Which stocks are comparable to Croda International PLC ADR?
From the same area (Basic Materials) we also value Linde plc, The Sherwin-Williams Company, Ecolab Inc, Air Products and Chemicals, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Croda International PLC ADR stock attractive at the current price?
The data as of Oct 2, 2026: price $21.72, calculated fair value $7.25 (−67%), Quality Score 59/100, from 25 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of COIHY calculated?
We run Croda International PLC ADR through 25 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $7.25, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Croda International PLC ADR itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Croda International PLC (COIHY)?
The closing price on Oct 2, 2026 was $21.72. Our model-based fair value is $7.25, about −67% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Croda International PLC ADR right now?
The price sits above even our optimistic bull case ($7.30). The favourable scenario is already priced in. Solid but not exceptional quality (59/100) and above fair value, neither a clear bargain nor a standout compounder.
Where does the earnings growth of Croda International PLC (COIHY) come from?
Earnings per share at Croda International PLC ADR grew −4.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share +3.6 %, EBIT margin −5.3 %, tax rate +0.3 %, residual (interest, one-offs) −2.8 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Croda International PLC ADR
How large is the market capitalisation of Croda International PLC (COIHY)?
The market capitalisation of Croda International PLC ADR is $6.1B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Croda International PLC (COIHY)?
The price-to-sales ratio of Croda International PLC ADR is 2.64 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Croda International PLC (COIHY)?
Earnings per share at Croda International PLC ADR are $0.3000 (price ÷ EPS = P/E 72.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Croda International PLC (COIHY)?
The dividend yield of Croda International PLC ADR is 5.1%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Croda International PLC (COIHY)?
The net margin of Croda International PLC ADR is 3.6% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Croda International PLC (COIHY)?
The return on equity (ROE) of Croda International PLC ADR is 2.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Croda International PLC (COIHY)?
On an EBIT basis the return on assets of Croda International PLC ADR is 9.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Croda International PLC (COIHY)?
The operating margin of Croda International PLC ADR is −1.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Croda International PLC (COIHY)?
Revenue at Croda International PLC ADR is growing +3.9% versus a year earlier (3y avg −7.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Croda International PLC (COIHY)?
Earnings per share at Croda International PLC ADR are growing −99.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Croda International PLC (COIHY) carry?
The net debt of Croda International PLC ADR is £524M (fiscal year 2025, ≈ 3.1 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Croda International PLC ADR in the live analysis
One click puts Croda International PLC ADR on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Broad data
Oct 2, 2026