F

Flow Beverage Corp
TSX:FLOW

Watchlist Manager
Flow Beverage Corp
TSX:FLOW
Watchlist
Price: 0.05 CAD
Market Cap: 4.2m CAD

Relative Value

The Relative Value of one FLOW stock under the Base Case scenario is 0.93 CAD. Compared to the current market price of 0.05 CAD, Flow Beverage Corp is Undervalued by 95%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

FLOW Relative Value
Base Case
0.93 CAD
Undervaluation 95%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
94
vs Industry
92
Median 3Y
0.3
Median 5Y
0.3
Industry
1.7
Forward
0.1
vs History
vs Industry
Median 3Y
-0.3
Median 5Y
-0.4
Industry
18.6
Forward
-0.4
vs History
vs Industry
Median 3Y
-1
Median 5Y
-1.2
Industry
11.6
vs History
9
vs Industry
Median 3Y
-0.8
Median 5Y
-0.8
Industry
19.7
vs History
vs Industry
31
Median 3Y
-0.1
Median 5Y
0
Industry
2
vs History
56
vs Industry
61
Median 3Y
0.9
Median 5Y
0.9
Industry
1.9
Forward
0.5
vs History
72
vs Industry
46
Median 3Y
4.2
Median 5Y
4.5
Industry
4.9
vs History
vs Industry
Median 3Y
-1.4
Median 5Y
-1.3
Industry
11.2
Forward
6.1
vs History
vs Industry
Median 3Y
-1.3
Median 5Y
-1.2
Industry
14.7
Forward
-1 514
vs History
vs Industry
Median 3Y
-2.6
Median 5Y
-2
Industry
12.9
vs History
vs Industry
Median 3Y
-2.6
Median 5Y
-1.8
Industry
20.5
vs History
52
vs Industry
50
Median 3Y
1.1
Median 5Y
1
Industry
1.4

Multiples Across Competitors

FLOW Competitors Multiples
Flow Beverage Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Flow Beverage Corp
TSX:FLOW
4.3m CAD 0.1 -0.1 -3.3 -2.4
US
Coca-Cola Co
NYSE:KO
297.5B USD 6.3 22.9 20.7 22.2
US
PepsiCo Inc
NASDAQ:PEP
204.2B USD 2.2 28.4 13.6 16.8
MX
Fomento Economico Mexicano SAB de CV
NYSE:FMX
185.3B USD 4.1 206.4 32.9 52.7
US
Monster Beverage Corp
NASDAQ:MNST
71.8B USD 9 41.7 29.3 30.7
CN
Nongfu Spring Co Ltd
HKEX:9633
516.4B HKD 10.1 34.7 21.3 25.1
UK
Coca-Cola Europacific Partners PLC
NASDAQ:CCEP
41.2B USD 1.7 23.1 13.2 18.6
US
Keurig Dr Pepper Inc
NASDAQ:KDP
40.3B USD 2.5 25.5 13.4 15.6
MX
Coca-Cola Femsa SAB de CV
NYSE:KOF
19.4B USD 1.2 15 7.2 9.6
CN
Eastroc Beverage Group Co Ltd
SSE:605499
135.1B CNY 6.7 30.9 27.9 27.9
IN
Varun Beverages Ltd
NSE:VBL
1.6T INR 7.5 54.5 32.3 41.5