As of 2025-05-23, the Intrinsic Value of National Beverage Corp (FIZZ) is 50.28 USD. This FIZZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.36 USD, the upside of National Beverage Corp is 13.40%.
The range of the Intrinsic Value is 36.66 - 84.67 USD
Based on its market price of 44.36 USD and our intrinsic valuation, National Beverage Corp (FIZZ) is undervalued by 13.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.66 - 84.67 | 50.28 | 13.4% |
| DCF (Growth 10y) | 39.61 - 84.89 | 52.52 | 18.4% |
| DCF (EBITDA 5y) | 32.51 - 42.30 | 38.21 | -13.9% |
| DCF (EBITDA 10y) | 36.14 - 46.72 | 42.01 | -5.3% |
| Fair Value | 12.39 - 12.39 | 12.39 | -72.06% |
| P/E | 48.50 - 57.47 | 53.11 | 19.7% |
| EV/EBITDA | 30.33 - 46.32 | 40.13 | -9.5% |
| EPV | 27.16 - 32.98 | 30.07 | -32.2% |
| DDM - Stable | 17.36 - 47.98 | 32.67 | -26.3% |
| DDM - Multi | 25.55 - 47.72 | 32.62 | -26.5% |
| Market Cap (mil) | 4,152.98 |
| Beta | 0.08 |
| Outstanding shares (mil) | 93.62 |
| Enterprise Value (mil) | 4,003.76 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.86% |
| Cost of Debt | 4.48% |
| WACC | 5.64% |