As of 2025-10-13, the Intrinsic Value of Fevertree Drinks PLC (FEVR.L) is 413.35 GBP. This FEVR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 787.00 GBP, the upside of Fevertree Drinks PLC is -47.50%.
The range of the Intrinsic Value is 340.86 - 566.38 GBP
Based on its market price of 787.00 GBP and our intrinsic valuation, Fevertree Drinks PLC (FEVR.L) is overvalued by 47.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 340.86 - 566.38 | 413.35 | -47.5% |
| DCF (Growth 10y) | 348.00 - 546.48 | 412.36 | -47.6% |
| DCF (EBITDA 5y) | 297.44 - 384.82 | 327.24 | -58.4% |
| DCF (EBITDA 10y) | 323.07 - 413.95 | 355.28 | -54.9% |
| Fair Value | 107.12 - 107.12 | 107.12 | -86.39% |
| P/E | 272.51 - 401.91 | 329.71 | -58.1% |
| EV/EBITDA | 348.56 - 484.49 | 403.70 | -48.7% |
| EPV | 344.90 - 400.90 | 372.90 | -52.6% |
| DDM - Stable | 202.62 - 547.50 | 375.06 | -52.3% |
| DDM - Multi | 251.55 - 486.28 | 327.45 | -58.4% |
| Market Cap (mil) | 925.72 |
| Beta | 1.28 |
| Outstanding shares (mil) | 1.18 |
| Enterprise Value (mil) | 802.12 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.96% |
| Cost of Debt | 4.29% |
| WACC | 8.89% |