FEVR.L
Fevertree Drinks PLC
Price:  
924.00 
GBP
Volume:  
230,051.00
United Kingdom | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FEVR.L Intrinsic Value

-35.90 %
Upside

What is the intrinsic value of FEVR.L?

As of 2025-07-04, the Intrinsic Value of Fevertree Drinks PLC (FEVR.L) is 592.28 GBP. This FEVR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 924.00 GBP, the upside of Fevertree Drinks PLC is -35.90%.

The range of the Intrinsic Value is 449.94 - 927.04 GBP

Is FEVR.L undervalued or overvalued?

Based on its market price of 924.00 GBP and our intrinsic valuation, Fevertree Drinks PLC (FEVR.L) is overvalued by 35.90%.

924.00 GBP
Stock Price
592.28 GBP
Intrinsic Value
Intrinsic Value Details

FEVR.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 449.94 - 927.04 592.28 -35.9%
DCF (Growth 10y) 516.33 - 1,022.79 669.02 -27.6%
DCF (EBITDA 5y) 394.45 - 516.49 458.32 -50.4%
DCF (EBITDA 10y) 470.38 - 634.41 550.44 -40.4%
Fair Value 101.89 - 101.89 101.89 -88.97%
P/E 267.37 - 557.76 433.78 -53.1%
EV/EBITDA 321.45 - 477.54 416.14 -55.0%
EPV 283.72 - 358.12 320.92 -65.3%
DDM - Stable 169.69 - 511.93 340.81 -63.1%
DDM - Multi 404.02 - 881.33 547.24 -40.8%

FEVR.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,106.31
Beta 1.46
Outstanding shares (mil) 1.20
Enterprise Value (mil) 1,022.41
Market risk premium 5.98%
Cost of Equity 9.49%
Cost of Debt 4.29%
WACC 9.43%