Nigerian Breweries Valuation
Is NB undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
3/6Valuation Score 3/6
Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of NB when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: NB (NGN28.5) is trading above our estimate of fair value (NGN26.55)
Significantly Below Fair Value: NB is trading above our estimate of fair value.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for NB?
Key metric: As NB is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.
| What is NB's PS Ratio? | |
|---|---|
| PS Ratio | 0.3x |
| Sales | ₦908.71b |
| Market Cap | ₦292.87b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 1x |
| Enterprise Value/EBITDA | 9.7x |
| PEG Ratio | n/a |
Price to Sales Ratio vs Peers
How does NB's PS Ratio compare to its peers?
| Company | Forward PS | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 1.1x | ||
GUINNESS Guinness Nigeria | 0.4x | 6.0% | ₦142.4b |
INTBREW International Breweries | 1.6x | 18.7% | ₦673.2b |
CHAMPION Champion Breweries | 1.9x | n/a | ₦33.1b |
DANGSUGAR Dangote Sugar Refinery | 0.7x | 18.3% | ₦425.1b |
NB Nigerian Breweries | 0.3x | 13.6% | ₦292.9b |
Price-To-Sales vs Peers: NB is good value based on its Price-To-Sales Ratio (0.3x) compared to the peer average (1.1x).
Price to Sales Ratio vs Industry
How does NB's PS Ratio compare vs other companies in the African Beverage Industry?
| 3 Companies | Price / Sales | Estimated Growth | Market Cap |
|---|---|---|---|
| 3 Companies | Estimated Growth | Market Cap | |
|---|---|---|---|
Price-To-Sales vs Industry: NB is good value based on its Price-To-Sales Ratio (0.3x) compared to the Global Beverage industry average (1.7x).
Price to Sales Ratio vs Fair Ratio
What is NB's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PS Ratio | 0.3x |
| Fair PS Ratio | 0.8x |
Price-To-Sales vs Fair Ratio: NB is good value based on its Price-To-Sales Ratio (0.3x) compared to the estimated Fair Price-To-Sales Ratio (0.8x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | ₦28.50 | ₦29.51 +3.5% | 17.6% | ₦36.37 | ₦21.30 | n/a | 7 |
| Nov ’25 | ₦28.00 | ₦29.51 +5.4% | 17.6% | ₦36.37 | ₦21.30 | n/a | 7 |
| Oct ’25 | ₦29.20 | ₦29.51 +1.1% | 17.6% | ₦36.37 | ₦21.30 | n/a | 7 |
| Sep ’25 | ₦28.30 | ₦31.01 +9.6% | 15.0% | ₦37.82 | ₦23.27 | n/a | 6 |
| Aug ’25 | ₦26.00 | ₦31.35 +20.6% | 11.9% | ₦37.82 | ₦28.08 | n/a | 6 |
| Jul ’25 | ₦29.00 | ₦33.75 +16.4% | 20.8% | ₦44.28 | ₦28.08 | n/a | 6 |
| Jun ’25 | ₦26.50 | ₦34.64 +30.7% | 19.8% | ₦44.28 | ₦28.08 | n/a | 7 |
| May ’25 | ₦25.60 | ₦37.10 +44.9% | 19.5% | ₦44.28 | ₦25.64 | n/a | 6 |
| Apr ’25 | ₦29.35 | ₦37.10 +26.4% | 19.5% | ₦44.28 | ₦25.64 | n/a | 6 |
| Mar ’25 | ₦32.50 | ₦36.31 +11.7% | 21.1% | ₦44.28 | ₦25.64 | n/a | 5 |
| Feb ’25 | ₦37.00 | ₦41.61 +12.5% | 5.0% | ₦44.28 | ₦39.17 | n/a | 4 |
| Jan ’25 | ₦36.00 | ₦41.75 +16.0% | 5.5% | ₦44.84 | ₦39.17 | n/a | 4 |
| Dec ’24 | ₦37.05 | ₦41.75 +12.7% | 5.5% | ₦44.84 | ₦39.17 | n/a | 4 |
| Nov ’24 | ₦37.15 | ₦44.25 +19.1% | 8.8% | ₦50.00 | ₦39.17 | ₦28.00 | 4 |
| Oct ’24 | ₦40.85 | ₦45.95 +12.5% | 6.4% | ₦50.00 | ₦43.00 | ₦29.20 | 3 |
| Sep ’24 | ₦39.00 | ₦45.95 +17.8% | 6.4% | ₦50.00 | ₦43.00 | ₦28.30 | 3 |
| Aug ’24 | ₦37.00 | ₦49.54 +33.9% | 18.9% | ₦64.32 | ₦39.00 | ₦26.00 | 4 |
| Jul ’24 | ₦45.00 | ₦46.60 +3.6% | 22.6% | ₦64.32 | ₦38.24 | ₦29.00 | 4 |
| Jun ’24 | ₦40.95 | ₦49.32 +20.4% | 22.6% | ₦64.32 | ₦38.24 | ₦26.50 | 6 |
| May ’24 | ₦32.00 | ₦49.32 +54.1% | 22.6% | ₦64.32 | ₦38.24 | ₦25.60 | 6 |
| Apr ’24 | ₦37.00 | ₦49.32 +33.3% | 22.6% | ₦64.32 | ₦38.24 | ₦29.35 | 6 |
| Mar ’24 | ₦41.25 | ₦47.96 +16.3% | 20.8% | ₦64.32 | ₦38.24 | ₦32.50 | 8 |
| Feb ’24 | ₦41.80 | ₦47.37 +13.3% | 21.6% | ₦64.32 | ₦38.24 | ₦37.00 | 8 |
| Jan ’24 | ₦41.00 | ₦44.95 +9.6% | 19.0% | ₦63.61 | ₦38.24 | ₦36.00 | 7 |
| Dec ’23 | ₦36.00 | ₦49.82 +38.4% | 25.1% | ₦77.46 | ₦38.24 | ₦37.05 | 9 |
| Nov ’23 | ₦33.48 | ₦50.89 +52.0% | 26.7% | ₦77.46 | ₦36.00 | ₦37.15 | 9 |
Analyst Forecast: Target price is less than 20% higher than the current share price.
Discover undervalued companies
Presco
₦450.0b
Engages in the oil palm plantations development, palm oil milling, palm kernel processing, and vegetable oil refining businesses in Nigeria.
PRESCO
₦450.00
7D
-7.3%
1Y
137.0%
Dangote Sugar Refinery
₦425.1b
Produces and sells refined sugar to consumers and industrial markets in Nigeria.
DANGSUGAR
₦35.00
7D
16.7%
1Y
-41.7%