FIZZ
National Beverage Corp
Price:  
51.62 
USD
Volume:  
132,098.00
United States | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FIZZ Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of National Beverage Corp (FIZZ) is 47.06 USD. This FIZZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.62 USD, the upside of National Beverage Corp is %.

The range of the Intrinsic Value is 32.26 - 98.13 USD

51.62 USD
Stock Price
47.06 USD
Intrinsic Value
Intrinsic Value Details

FIZZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 32.26 - 98.13 47.06 -8.8%
DCF (Growth 10y) 36.68 - 105.03 52.13 1.0%
DCF (EBITDA 5y) 31.31 - 39.87 36.47 -29.3%
DCF (EBITDA 10y) 35.49 - 46.47 41.60 -19.4%
Fair Value 8.79 - 8.79 8.79 -82.98%
P/E 32.82 - 42.48 35.75 -30.7%
EV/EBITDA 30.45 - 41.44 35.00 -32.2%
EPV 28.01 - 37.90 32.95 -36.2%
DDM - Stable 15.23 - 62.39 38.81 -24.8%
DDM - Multi 15.69 - 51.65 24.27 -53.0%

FIZZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,820.79
Beta 0.18
Outstanding shares (mil) 93.39
Enterprise Value (mil) 4,573.11
Market risk premium 4.60%
Cost of Equity 7.30%
Cost of Debt 4.62%
WACC 5.42%