Valuation Fevertree Drinks PLC

Equities

Market Closed - London S.E. Other stock markets 09:05:28 17/04/2026 pm IST			5-day change	1st Jan Change
851.00 ^GBX	+2.41%		+6.04%	+3.91%

13/04	Bernstein cuts Wizz Air and easyJet	AN
30/03	Goldman Sachs raises Land Securities to 'buy'	AN

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	978.9	978.9	-
Change	-	7.08%	-61.88%	1.85%	-35.72%	24.42%	0%	-
Enterprise Value (EV) ¹	2,801	2,986	1,106	1,164	690.8	855.5	901.2	880.8
Change	-	6.61%	-62.95%	5.21%	-40.66%	23.84%	2.1%	-2.27%
P/E ratio	70.7x	70.8x	48.4x	79.6x	32.3x	44x	31.2x	23.3x
PBR	11.7x	11.2x	5.02x	5.15x	3.2x	4.42x	4.61x	4.21x
PEG	-	10.42x	-1.1x	-2.1x	0.6x	-4.1x	0.9x	0.7x
Capitalization / Revenue	11.7x	10.1x	3.49x	3.36x	2.14x	2.52x	2.42x	2.34x
EV / Revenue	11.1x	9.6x	3.21x	3.19x	1.87x	2.28x	2.23x	2.1x
EV / EBITDA	49.1x	47.4x	27.9x	38.2x	13.6x	20.2x	17.8x	13.6x
EV / EBIT	54.6x	53.7x	36.2x	56x	18.3x	28.8x	23.4x	17x
EV / FCF	78.9x	69.1x	284x	-224x	11.2x	26.8x	24.6x	15.4x
FCF Yield	1.27%	1.45%	0.35%	-0.45%	8.95%	3.73%	4.06%	6.5%
Dividend per Share ²	0.1568	0.1599	0.1631	0.1664	0.1697	0.1731	0.1865	0.2154
Rate of return	0.62%	0.59%	1.58%	1.59%	2.52%	2.11%	2.19%	2.53%
EPS ²	0.3576	0.3819	0.2132	0.1318	0.2085	0.1862	0.2723	0.3655
Distribution rate	43.8%	41.9%	76.5%	126%	81.4%	93%	68.5%	58.9%
Net sales ¹	252.1	311.1	344.3	364.4	368.5	375.3	404.1	419
EBITDA ¹	57	63	39.7	30.5	50.7	42.4	50.72	64.6
EBIT ¹	51.3	55.6	30.6	20.8	37.8	29.7	38.53	51.85
Net income ¹	41.7	44.6	24.9	15.4	24.4	22.6	30.71	41.01
Net Debt ¹	-143.1	-166.2	-95.3	-59.9	-96	-91.1	-77.7	-98.14
Reference price ²	25.270	27.050	10.310	10.490	6.740	8.510	8.510	8.510
Nbr of stocks (in thousands)	1,16,514	1,16,550	1,16,564	1,16,687	1,16,738	1,15,032	1,15,032	-
Announcement Date	18/03/21	16/03/22	22/03/23	26/03/24	25/03/25	24/03/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FEVERTREE DRINKS PLC	41.92x	2.35x	19.76x	2.01%	132.71Cr
DIAGEO PLC	13.41x	3.38x	10.4x	2.7%	4.58TCr
PERNOD RICARD	12.19x	2.85x	9.49x	6.9%	2.01TCr
BROWN-FORMAN CORPORATION	16.93x	4.01x	13.06x	3.15%	1.35TCr
THAI BEVERAGE	9.72x	1.25x	7.81x	5.8%	831.72Cr
RADICO KHAITAN LIMITED	72.46x	7.08x	43.78x	0.18%	461.16Cr
EMPERADOR INC.	38.56x	4.6x	24.6x	1.25%	403.53Cr
RÉMY COINTREAU	24.76x	3.06x	13.59x	2.79%	255.2Cr
ALLIED BLENDERS AND DISTILLERS LIMITED	61.46x	4.35x	32.76x	0.79%	173.45Cr
Average	32.38x	3.66x	19.47x	2.84%	1.13TCr
Weighted average by Cap.	18.47x	3.40x	13.01x	3.63%