What is the intrinsic value of FIZZ?

As of 2026-01-02, the Intrinsic Value of National Beverage Corp (FIZZ) is 41.73 USD. This FIZZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.89 USD, the upside of National Beverage Corp is 30.80%.

The range of the Intrinsic Value is 34.21 - 54.54 USD

Is FIZZ undervalued or overvalued?

Based on its market price of 31.89 USD and our intrinsic valuation, National Beverage Corp (FIZZ) is undervalued by 30.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	34.21 - 54.54	41.73	30.8%
DCF (Growth 10y)	37.22 - 57.81	44.86	40.7%
DCF (EBITDA 5y)	36.82 - 42.81	39.96	25.3%
DCF (EBITDA 10y)	39.54 - 47.58	43.55	36.6%
Fair Value	17.80 - 17.80	17.80	-44.18%
P/E	43.54 - 52.37	48.56	52.3%
EV/EBITDA	34.10 - 49.41	42.61	33.6%
EPV	28.22 - 37.11	32.67	2.4%
DDM - Stable	14.63 - 34.49	24.56	-23.0%
DDM - Multi	16.48 - 31.74	21.85	-31.5%