As of 2025-07-02, the Intrinsic Value of Anheuser Busch Inbev SA (ABI.BR) is 87.05 EUR. This ABI.BR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.22 EUR, the upside of Anheuser Busch Inbev SA is 47.00%.
The range of the Intrinsic Value is 54.19 - 170.70 EUR
Based on its market price of 59.22 EUR and our intrinsic valuation, Anheuser Busch Inbev SA (ABI.BR) is undervalued by 47.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 54.19 - 170.70 | 87.05 | 47.0% |
| DCF (Growth 10y) | 60.06 - 168.92 | 91.00 | 53.7% |
| DCF (EBITDA 5y) | 30.83 - 59.13 | 45.45 | -23.3% |
| DCF (EBITDA 10y) | 41.64 - 71.95 | 56.63 | -4.4% |
| Fair Value | 82.05 - 82.05 | 82.05 | 38.55% |
| P/E | 38.36 - 58.48 | 47.67 | -19.5% |
| EV/EBITDA | 26.37 - 58.25 | 49.83 | -15.9% |
| EPV | 50.70 - 76.87 | 63.78 | 7.7% |
| DDM - Stable | 27.48 - 82.08 | 54.78 | -7.5% |
| DDM - Multi | 33.77 - 75.97 | 46.49 | -21.5% |
| Market Cap (mil) | 106,430.19 |
| Beta | 0.70 |
| Outstanding shares (mil) | 1,797.20 |
| Enterprise Value (mil) | 162,706.40 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.98% |
| Cost of Debt | 4.58% |
| WACC | 6.26% |