National Beverage Corp. logo FIZZ - National Beverage Corp.

Price: -- -- | CONSENSUS: Sell DETAILS
STRONG
BUY
0
BUY 2
HOLD 2
SELL 4
STRONG
SELL
0
| PRICE TARGET: $32.00 DETAILS
HIGH: $32.00
LOW: $32.00
MEDIAN: $32.00
CONSENSUS: $32.00
UPSIDE: 2.01%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Fair Value Moderate
Trading 23.8% below fair value
Current Price $31.37
Bear Case $35.28 12.5% upside ($35.28 - $31.37) / $31.37 = 12.5% $1.96 × 18x P/E
Fair Value $41.16 31.2% upside ($41.16 - $31.37) / $31.37 = 31.2% $1.96 × 21x P/E
Bull Case $47.04 50.0% upside ($47.04 - $31.37) / $31.37 = 50.0% $1.96 × 24x P/E

Adjust Assumptions

21.0x
1.96$

Key Value Driver

Normalized P/E multiple (21x base case)

Implied Market Multiple 16.0x

Plain-Language Summary

Applying a 21x P/E to adjusted EPS of $1.96, the base-case value is $41.16 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (8 analysts) $32.00
Analyst Range $32.00 – $32.00
Divergence from AlphaVal 29%

Warnings

The company pays out 791% of its profits as dividends. That leaves little cushion — the dividend could be cut if business slows down.
Wall Street's average price target is $32.00 (from 8 analysts). Our estimate is 29% above the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples