As of 2025-05-20, the Intrinsic Value of Newage Inc (NBEV) is (7.62) USD. This NBEV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.09 USD, the upside of Newage Inc is -8,252.30%.
The range of the Intrinsic Value is (48.06) - (4.33) USD
Based on its market price of 0.09 USD and our intrinsic valuation, Newage Inc (NBEV) is overvalued by 8,252.30%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (48.06) - (4.33) | (7.62) | -8252.3% |
| DCF (Growth 10y) | (3.75) - (36.34) | (6.23) | -6760.6% |
| DCF (EBITDA 5y) | (1.89) - (2.47) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (2.08) - (2.65) | (1,234.50) | -123450.0% |
| Fair Value | -0.85 - -0.85 | -0.85 | -1,004.14% |
| P/E | (4.03) - (4.56) | (4.24) | -4634.3% |
| EV/EBITDA | (0.92) - (1.18) | (1.09) | -1268.7% |
| EPV | (2.25) - (3.60) | (2.93) | -3230.6% |
| DDM - Stable | (1.28) - (4.44) | (2.86) | -3155.2% |
| DDM - Multi | (1.17) - (3.40) | (1.77) | -1991.6% |
| Market Cap (mil) | 21.76 |
| Beta | 1.41 |
| Outstanding shares (mil) | 232.70 |
| Enterprise Value (mil) | 8.61 |
| Market risk premium | 5.00% |
| Cost of Equity | 10.04% |
| Cost of Debt | 5.50% |
| WACC | 6.15% |