Nichols

Expanding Local Production Will Transform Beverage Supply Chains

AnalystConsensusTarget

Not Invested

Consensus Narrative from 6 Analysts

Published

04 Sep 25

AnalystConsensusTarget's Fair Value

UK£14.43

21.0% undervalued

04 Sep

UK£11.40

-2.1%

-0.9%

-2.1%

-0.9%

Edit anytime before Sep 4 8:10 PM. Then post Updates to your followers.

Author's Valuation

UK£14.4

21.0% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

UK£14.4

21.0% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

4.38%

Beverage revenue growth rate

0.13%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

6.82%

Calculation

UK£32.06m

Earnings '28

19.75x

PE Ratio '28

UK£632.96m

Market Cap '28

UK£632.96m

Market Cap '28

36.57m

No. shares '28

UK£17.31

Share Price '28

UK£17.31 Share Price '28

Discounted to 2025 @ 6.82% p.a.

UK£14.20

Fair Value '25