Primo Water Corp
NYSE:PRMW

Watchlist Manager
Primo Water Corp Logo
Primo Water Corp
NYSE:PRMW
Watchlist
Price: 24.21 USD -0.94% Market Closed
Market Cap: 3.9B USD
Have any thoughts about
Primo Water Corp?
Write Note

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:

PRMW Intrinsic Value
13.16 USD
Overvaluation 46%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Primo Water Corp

Valuation History Unavailable

Historical valuation for PRMW cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
Compare PRMW to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

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.

Bull Theses

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.

Show More Less
How do you feel about PRMW?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Primo Water Corp

Provide an overview of the primary business activities
of Primo Water Corp.

What unique competitive advantages
does Primo Water Corp hold over its rivals?

What risks and challenges
does Primo Water Corp face in the near future?

Summarize the latest earnings call
of Primo Water Corp.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Primo Water Corp.

Provide P/S
for Primo Water Corp.

Provide P/E
for Primo Water Corp.

Provide P/OCF
for Primo Water Corp.

Provide P/FCFE
for Primo Water Corp.

Provide P/B
for Primo Water Corp.

Provide EV/S
for Primo Water Corp.

Provide EV/GP
for Primo Water Corp.

Provide EV/EBITDA
for Primo Water Corp.

Provide EV/EBIT
for Primo Water Corp.

Provide EV/OCF
for Primo Water Corp.

Provide EV/FCFF
for Primo Water Corp.

Provide EV/IC
for Primo Water Corp.

Show me price targets
for Primo Water Corp made by professional analysts.

What are the Revenue projections
for Primo Water Corp?

How accurate were the past Revenue estimates
for Primo Water Corp?

What are the Net Income projections
for Primo Water Corp?

How accurate were the past Net Income estimates
for Primo Water Corp?

What are the EPS projections
for Primo Water Corp?

How accurate were the past EPS estimates
for Primo Water Corp?

What are the EBIT projections
for Primo Water Corp?

How accurate were the past EBIT estimates
for Primo Water Corp?

Compare the revenue forecasts
for Primo Water Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Primo Water Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Primo Water Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Primo Water Corp compared to its peers.

Compare the P/E ratios
of Primo Water Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Primo Water Corp with its peers.

Analyze the financial leverage
of Primo Water Corp compared to its main competitors.

Show all profitability ratios
for Primo Water Corp.

Provide ROE
for Primo Water Corp.

Provide ROA
for Primo Water Corp.

Provide ROIC
for Primo Water Corp.

Provide ROCE
for Primo Water Corp.

Provide Gross Margin
for Primo Water Corp.

Provide Operating Margin
for Primo Water Corp.

Provide Net Margin
for Primo Water Corp.

Provide FCF Margin
for Primo Water Corp.

Show all solvency ratios
for Primo Water Corp.

Provide D/E Ratio
for Primo Water Corp.

Provide D/A Ratio
for Primo Water Corp.

Provide Interest Coverage Ratio
for Primo Water Corp.

Provide Altman Z-Score Ratio
for Primo Water Corp.

Provide Quick Ratio
for Primo Water Corp.

Provide Current Ratio
for Primo Water Corp.

Provide Cash Ratio
for Primo Water Corp.

What is the historical Revenue growth
over the last 5 years for Primo Water Corp?

What is the historical Net Income growth
over the last 5 years for Primo Water Corp?

What is the current Free Cash Flow
of Primo Water Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Primo Water Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Primo Water Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

51/100
Profitability
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.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
53/100
Solvency
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

There are no price targets for PRMW.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

PRMW News

What is the Intrinsic Value of one PRMW stock?

The intrinsic value of one PRMW stock under the Base Case scenario is 13.16 USD.

Is PRMW stock undervalued or overvalued?

Compared to the current market price of 24.21 USD, Primo Water Corp is Overvalued by 46%.

Back to Top