
Fevertree Drinks PLC
LSE:FEVR

Intrinsic Value
The intrinsic value of one
FEVR
stock under the Base Case scenario is
867.37
GBX.
Compared to the current market price of 822 GBX,
Fevertree Drinks PLC
is
Undervalued by 5%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Fevertree Drinks PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Fevertree Drinks PLC
Balance Sheet Decomposition
Fevertree Drinks PLC
Current Assets | 230.7m |
Cash & Short-Term Investments | 96m |
Receivables | 88.5m |
Other Current Assets | 46.2m |
Non-Current Assets | 91.2m |
PP&E | 20.9m |
Intangibles | 65.7m |
Other Non-Current Assets | 4.6m |
Free Cash Flow Analysis
Fevertree Drinks PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Fevertree Drinks PLC
Revenue
|
368.5m
GBP
|
Cost of Revenue
|
-230.1m
GBP
|
Gross Profit
|
138.4m
GBP
|
Operating Expenses
|
-100.6m
GBP
|
Operating Income
|
37.8m
GBP
|
Other Expenses
|
-13.4m
GBP
|
Net Income
|
24.4m
GBP
|
FEVR Profitability Score
Profitability Due Diligence
Fevertree Drinks PLC's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Fevertree Drinks PLC's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
FEVR Solvency Score
Solvency Due Diligence
Fevertree Drinks PLC's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Score
Fevertree Drinks PLC's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FEVR Price Targets Summary
Fevertree Drinks PLC
According to Wall Street analysts, the average 1-year price target for
FEVR
is 913.86 GBX
with a low forecast of 565.6 GBX and a high forecast of 1 575 GBX.
Dividends
Current shareholder yield for FEVR is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
FEVR
stock under the Base Case scenario is
867.37
GBX.
Compared to the current market price of 822 GBX,
Fevertree Drinks PLC
is
Undervalued by 5%.