
Primo Water Corp
NYSE:PRMW

US |
![]() |
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
US |
![]() |
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
US |
![]() |
Bank of America Corp
NYSE:BAC
|
Banking
|
US |
![]() |
Mastercard Inc
NYSE:MA
|
Technology
|
US |
![]() |
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
US |
![]() |
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
US |
![]() |
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
US |
![]() |
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
US |
![]() |
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
US |
![]() |
Visa Inc
NYSE:V
|
Technology
|
CN |
![]() |
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
US |
![]() |
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
US |
![]() |
Coca-Cola Co
NYSE:KO
|
Beverages
|
US |
![]() |
Walmart Inc
NYSE:WMT
|
Retail
|
US |
![]() |
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
US |
![]() |
Chevron Corp
NYSE:CVX
|
Energy
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
19.682
27.0669
|
Price Target |
|
We'll email you a reminder when the closing price reaches USD.
Choose the stock you wish to monitor with a price alert.
![]() |
Johnson & Johnson
NYSE:JNJ
|
US |
![]() |
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
![]() |
Bank of America Corp
NYSE:BAC
|
US |
![]() |
Mastercard Inc
NYSE:MA
|
US |
![]() |
UnitedHealth Group Inc
NYSE:UNH
|
US |
![]() |
Exxon Mobil Corp
NYSE:XOM
|
US |
![]() |
Pfizer Inc
NYSE:PFE
|
US |
![]() |
Palantir Technologies Inc
NYSE:PLTR
|
US |
![]() |
Nike Inc
NYSE:NKE
|
US |
![]() |
Visa Inc
NYSE:V
|
US |
![]() |
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
![]() |
JPMorgan Chase & Co
NYSE:JPM
|
US |
![]() |
Coca-Cola Co
NYSE:KO
|
US |
![]() |
Walmart Inc
NYSE:WMT
|
US |
![]() |
Verizon Communications Inc
NYSE:VZ
|
US |
![]() |
Chevron Corp
NYSE:CVX
|
US |
This alert will be permanently deleted.

Intrinsic Value
The intrinsic value of one
PRMW
stock under the Base Case scenario is
13.16
USD.
Compared to the current market price of 24.21 USD,
Primo Water Corp
is
Overvalued by 46%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Primo Water Corp
Historical valuation for PRMW cannot be conducted due to limitations such as insufficient data or other constraints.
US |
![]() |
Coca-Cola Co
NYSE:KO
|
|
MX |
![]() |
Fomento Economico Mexicano SAB de CV
NYSE:FMX
|
|
US |
![]() |
PepsiCo Inc
NASDAQ:PEP
|
|
JP |
J
|
Japan Foods Co Ltd
TSE:2599
|
|
US |
![]() |
Monster Beverage Corp
NASDAQ:MNST
|
|
CN |
![]() |
Nongfu Spring Co Ltd
HKEX:9633
|
|
US |
![]() |
Keurig Dr Pepper Inc
NASDAQ:KDP
|
|
UK |
![]() |
Coca-Cola Europacific Partners PLC
NASDAQ:CCEP
|
|
CN |
![]() |
Eastroc Beverage Group Co Ltd
SSE:605499
|
|
MX |
![]() |
Coca-Cola Femsa SAB de CV
NYSE:KOF
|
Fundamental Analysis
Select up to 3 indicators:
Select up to 3 indicators:

Primo Water’s roll-up strategy through acquisitions, such as DS Services and Eden Springs, continues to pose integration challenges and might dilute operational efficiencies if synergies fail to materialize, leading to margin compression and potential goodwill write-downs.
Growing consumer backlash against single-use plastics, even those used in large jugs, could dampen the company’s core bottled water exchange offering unless Christened with more eco-friendly innovations, risking a gradual erosion of market share to alternative hydration solutions.
The firm’s extensive distribution footprint requires significant capital investment and is heavily exposed to logistics and fuel-price volatility; any disruption—whether from transportation bottlenecks or supplier constraints—could exacerbate already tight operating margins.
Primo Water’s dispenser-driven exchange model fosters strong customer stickiness and repeat purchases, creating stable, subscription-like revenue streams that position the company well for steady cash flow generation.
Its expansive North American and European platform provides opportunities to scale premium water services, including filtration units and home/office delivery subscriptions, which could drive margin expansion as consumers seek convenient hydration solutions.
Continuous investment in the ‘razor-and-blade’ model—selling or renting dispensers paired with recurring water purchases—enhances product cross-selling and upselling potential, fortifying Primo’s competitive edge against smaller local bottlers and private label rivals.

Revenue & Expenses Breakdown
Primo Water Corp
Balance Sheet Decomposition
Primo Water Corp
Current Assets | 998.3m |
Cash & Short-Term Investments | 667.3m |
Receivables | 185.8m |
Other Current Assets | 145.2m |
Non-Current Assets | 2.6B |
PP&E | 687.2m |
Intangibles | 1.7B |
Other Non-Current Assets | 158.9m |
Current Liabilities | 426.1m |
Accounts Payable | 294.1m |
Accrued Liabilities | 26.2m |
Other Current Liabilities | 105.8m |
Non-Current Liabilities | 1.7B |
Long-Term Debt | 1.3B |
Other Non-Current Liabilities | 385.3m |
Free Cash Flow Analysis
Primo Water Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Primo Water Corp
Revenue
|
1.5B
USD
|
Cost of Revenue
|
-464.4m
USD
|
Gross Profit
|
994m
USD
|
Operating Expenses
|
-815.6m
USD
|
Operating Income
|
178.4m
USD
|
Other Expenses
|
78.8m
USD
|
Net Income
|
257.2m
USD
|
PRMW Profitability Score
Profitability Due Diligence
Primo Water Corp's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Primo Water Corp's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
PRMW Solvency Score
Solvency Due Diligence
Primo Water Corp's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Score
Primo Water Corp's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PRMW Price Targets Summary
Primo Water Corp
Dividends
Current shareholder yield for PRMW 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
PRMW
stock under the Base Case scenario is
13.16
USD.
Compared to the current market price of 24.21 USD,
Primo Water Corp
is
Overvalued by 46%.