Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United Kingdom
/
Food, Beverage & Tobacco
/
Carlsberg Britvic
BVIC
Carlsberg Britvic
Brazilian Expansion And Innovative Beverages Propel Revenue Growth And Margins
AN
AnalystConsensusTarget
Not Invested
Consensus Narrative from 8 Analysts
Published
18 Dec 24
Updated
23 Jan 25
3
Set Fair Value
0
votes
Share
AnalystConsensusTarget
's Fair Value
UK£12.21
7.5% overvalued
intrinsic discount
23 Jan
UK£13.13
Loading
1Y
54.1%
7D
0.2%
Author's Valuation
UK£12.2
7.5% overvalued
intrinsic discount
AnalystConsensusTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystConsensusTarget Fair Value
UK£12.2
7.5% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
2b
2014
2017
2020
2023
2025
2026
2028
Revenue UK£2.1b
Earnings UK£218.0m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.47%
Beverage revenue growth rate
0.12%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
5.99%
Calculation
UK£217.99m
Earnings '28
x
16.41x
PE Ratio '28
=
UK£3.58b
Market Cap '28
UK£3.58b
Market Cap '28
/
247.61m
No. shares '28
=
UK£14.45
Share Price '28
UK£14.45
Share Price '28
Discounted to 2025 @ 5.99% p.a.
=
UK£12.13
Fair Value '25