Educational use only — not investment advice. "Undervalued / fairly valued / overvalued" and every risk score reflect our models vs. price, which can be wrong or based on stale or incomplete data. Always review the company's own financials and SEC filings, and consult a licensed advisor, before acting.
ABEV
Valuation N/A
AMBEV S.A.
Price$3.00
Model IV—
P/IV—
Limited data — see page
AMSS
Valuation N/A
AMASS BRANDS
Price$1.15
Model IV—
P/IV—
Limited data — see page
BRCC
Deeply undervalued
BRC Inc.
Price$1.00
Model IV$3.26
P/IV0.39
Discount 69%
Return to IV: +226.4%
Market implies -23.0%/yr
vs model +14.3% · below model
BUDA
Valuation N/A
BUDA JUICE, INC.
Price$8.10
Model IV—
P/IV—
Limited data — see page
COCO
Deeply overvalued
Vita Coco Company, Inc.
Price$62.25
Model IV$21.16
P/IV3.55
Premium +194%
Return to IV: -66.0%
Market implies +7.7%/yr
vs model +12.6% · below model
DEO
Valuation N/A
DIAGEO PLC
Price$96.35
Model IV—
P/IV—
Limited data — see page
IBG
Valuation N/A
Innovation Beverage Group Ltd
Price$1.01
Model IV—
P/IV—
Market implies +26.2%/yr
vs model +2.0% · above model
IPST
Valuation N/A
IP STRATEGY HOLDINGS, INC.
Price$2.11
Model IV—
P/IV—
Market implies +20.8%/yr
vs model +12.7% · above model
KDP
Undervalued
Keurig Dr Pepper Inc.
Price$30.01
Model IV$38.43
P/IV0.78
Discount 22%
Return to IV: +28.1%
Market implies +3.5%/yr
vs model +7.5% · below model
KO
Deeply overvalued
COCA COLA CO
Price$87.05
Model IV$42.77
P/IV1.92
Premium +104%
Return to IV: -50.9%
Market implies +13.3%/yr
vs model +5.4% · above model
PEP
Fairly valued
PEPSICO INC
Price$139.02
Model IV$132.85
P/IV1.03
Premium +5%
Return to IV: -4.4%
Market implies +4.5%/yr
vs model +4.5% · in line
PRMB
Overvalued
Primo Brands Corp
Price$23.57
Model IV$18.38
P/IV1.35
Premium +28%
Return to IV: -22.0%
Market implies +12.3%/yr
vs model +11.6% · in line
SBEV
Valuation N/A
SPLASH BEVERAGE GROUP, INC.
Price$0.43
Model IV—
P/IV—
Market implies +50.9%/yr
vs model +2.0% · above model
SRXH
Deeply overvalued
SRx Health Solutions, Inc.
Price$1.43
Model IV$0.25
P/IV0.45
Premium +480%
Return to IV: -82.8%
Market implies +15.0%/yr
vs model +15.0% · in line
STZ
Valuation N/A
CONSTELLATION BRANDS, INC.
Price$135.76
Model IV—
P/IV—
Limited data — see page
SUJA
Valuation N/A
SUJA LIFE, INC.
Price$10.59
Model IV—
P/IV—
Limited data — see page
WEST
Fairly valued
Westrock Coffee Co
Price$8.09
Model IV$8.84
P/IV0.91
Discount 9%
Return to IV: +9.3%
Market implies -3.8%/yr
vs model +14.2% · below model
WVVI
Deeply undervalued
WILLAMETTE VALLEY VINEYARDS INC
Price$2.39
Model IV$9.51
P/IV0.28
Discount 75%
Return to IV: +297.9%
Market implies -34.0%/yr
vs model +4.0% · below model
WVVIP
Deeply undervalued
WILLAMETTE VALLEY VINEYARDS INC
Price$2.52
Model IV$9.51
P/IV0.26
Discount 74%
Return to IV: +277.4%
Market implies -32.9%/yr
vs model +4.0% · below model
YHC
Deeply overvalued
LQR House Inc.
Price$1.79
Model IV$0.37
P/IV2.46
Premium +387%
Return to IV: -79.5%
Market implies +14.3%/yr
vs model +37.6% · below model
