Zevia PBC

Heightened Skepticism Will Erode Beverage Pricing Though Retail Gains Persist

AnalystLowTarget

Not Invested

Community Contributor

Published

10 Aug 25

AnalystLowTarget's Fair Value

US$2.50

3.6% undervalued

10 Aug

US$2.41

113.3%

5.7%

113.3%

5.7%

You can edit this narrative until Aug 10 11:06 PM. Then, changes will post as Updates.

Author's Valuation

US$2.53.6% undervalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

US$2.5

3.6% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

6.33%

Beverage revenue growth rate

0.10%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

6.78%

Calculation

US$24.79m

Earnings '28

12.23x

PE Ratio '28

US$303.26m

Market Cap '28

US$303.26m

Market Cap '28

99.65m

No. shares '28

US$3.04

Share Price '28

US$3.04 Share Price '28

Discounted to 2025 @ 6.78% p.a.

US$2.50

Fair Value '25