Valuation Fevertree Drinks PLC

Equities

Market Closed - London S.E. Other stock markets 11:35:24 2026-01-19 EST			5-day change	1st Jan Change
875.00 ^GBX	-1.13%		+5.42%	+6.84%

01-14	Davy raises IAG, cuts Jet2; RBC cuts Reckitt	AN
12-15	Fevertree Drinks plc Announces Retirement of Jeff Popkin as Non-Executive Director, Effective December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,944	3,153	1,202	1,224	786.8	1,011	1,011	-
Change	-	7.08%	-61.88%	1.85%	-35.72%	28.54%	0%	-
Enterprise Value (EV) ¹	2,801	2,986	1,106	1,164	690.8	912.7	918.5	906
Change	-	6.61%	-62.95%	5.21%	-40.66%	32.12%	0.64%	-1.36%
P/E ratio	70.7x	70.8x	48.4x	79.6x	32.3x	41.2x	33.3x	23.9x
PBR	11.7x	11.2x	5.02x	5.15x	3.2x	4.46x	4.36x	4.06x
PEG	-	10.42x	-1.1x	-2.1x	0.6x	22.97x	1.4x	0.6x
Capitalization / Revenue	11.7x	10.1x	3.49x	3.36x	2.14x	2.71x	2.47x	2.26x
EV / Revenue	11.1x	9.6x	3.21x	3.19x	1.87x	2.44x	2.24x	2.02x
EV / EBITDA	49.1x	47.4x	27.9x	38.2x	13.6x	20.6x	18.2x	13.9x
EV / EBIT	54.6x	53.7x	36.2x	56x	18.3x	28.5x	23.7x	17.3x
EV / FCF	78.9x	69.1x	284x	-224x	11.2x	21.7x	24.4x	17.3x
FCF Yield	1.27%	1.45%	0.35%	-0.45%	8.95%	4.6%	4.1%	5.77%
Dividend per Share ²	0.1568	0.1599	0.1631	0.1664	0.1697	0.1707	0.1805	0.2136
Rate of return	0.62%	0.59%	1.58%	1.59%	2.52%	1.95%	2.06%	2.44%
EPS ²	0.3576	0.3819	0.2132	0.1318	0.2085	0.2122	0.2627	0.3665
Distribution rate	43.8%	41.9%	76.5%	126%	81.4%	80.4%	68.7%	58.3%
Net sales ¹	252.1	311.1	344.3	364.4	368.5	373.5	410.1	448.1
EBITDA ¹	57	63	39.7	30.5	50.7	44.22	50.57	65.11
EBIT ¹	51.3	55.6	30.6	20.8	37.8	32.03	38.71	52.29
Net income ¹	41.7	44.6	24.9	15.4	24.4	24.98	30.83	42.21
Net Debt ¹	-143.1	-166.2	-95.3	-59.9	-96	-98.66	-92.83	-105.3
Reference price ²	25.270	27.050	10.310	10.490	6.740	8.750	8.750	8.750
Nbr of stocks (in thousands)	116,514	116,550	116,564	116,687	116,738	115,581	115,581	-
Announcement Date	3/18/21	3/16/22	3/22/23	3/26/24	3/25/25	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FEVERTREE DRINKS PLC	41.7x	2.47x	20.9x	1.93%	1.37B
DIAGEO PLC	13.76x	3.54x	10.91x	4.68%	49.27B
PERNOD RICARD	12.75x	2.94x	9.82x	6.2%	21.86B
BROWN-FORMAN CORPORATION	16.19x	3.73x	12.09x	3.5%	12.27B
THAI BEVERAGE	10.35x	1.29x	8.05x	5.51%	8.97B
RADICO KHAITAN LIMITED	69.08x	6.48x	41.63x	0.21%	4.27B
EMPERADOR INC.	40.76x	4.75x	25.38x	1.21%	4.24B
RÉMY COINTREAU	24.2x	3.02x	13.39x	2.86%	2.47B
ALLIED BLENDERS AND DISTILLERS LIMITED	50.6x	-	-	0.96%	1.46B
Average	31.04x	3.53x	17.77x	3.01%	11.8B
Weighted average by Cap.	17.95x	3.39x	12.60x	4.48%