Nigerian Breweries Plc

NGSE:NB Stock Report

Market Cap: ₦2.2t

Nigerian Breweries Valuation

Is NB undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

1/6

Valuation Score 1/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings 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.

₦63.64
Fair Value
10.0% overvalued intrinsic discount
6
Number of Analysts

Below Fair Value: NB (NGN70) is trading above our estimate of fair value (NGN63.64)

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 profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for NB. This is calculated by dividing NB's market cap by their current earnings.
What is NB's PE Ratio?
PE Ratio24x
Earnings₦90.27b
Market Cap₦2.17t

Price to Earnings Ratio vs Peers

How does NB's PE Ratio compare to its peers?

The above table shows the PE ratio for NB vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average27.3x
INTBREW International Breweries
35.4x47.58%₦2.0t
GUINNESS Guinness Nigeria
8.5x10.38%₦385.5b
CHAMPION Champion Breweries
50.2xn/a₦142.7b
NESTLE Nestlé Nigeria
14.9x36.03%₦1.4t
NB Nigerian Breweries
24x38.89%₦2.2t

Price-To-Earnings vs Peers: NB is good value based on its Price-To-Earnings Ratio (24x) compared to the peer average (27.3x).

Price to Earnings Ratio vs Industry

How does NB's PE Ratio compare vs other companies in the Global Beverage Industry?

3 CompaniesPrice / EarningsEstimated GrowthMarket Cap
NB 24.0xIndustry Avg. 17.6xNo. of Companies40PE01224364860+
3 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: NB is expensive based on its Price-To-Earnings Ratio (24x) compared to the Global Beverage industry average (17.6x).

Price to Earnings Ratio vs Fair Ratio

What is NB's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

NB PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio24x
Fair PE Ratio22.9x

Price-To-Earnings vs Fair Ratio: NB is expensive based on its Price-To-Earnings Ratio (24x) compared to the estimated Fair Price-To-Earnings Ratio (22.9x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst NB forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current₦70.00
₦68.40
-2.29%
30.65%₦87.72₦23.27n/a6
Oct ’26₦73.00
₦59.46
-18.54%
34.75%₦82.45₦23.27n/a7
Sep ’26₦70.20
₦57.99
-17.40%
34.01%₦82.45₦23.27n/a7
Aug ’26₦76.00
₦53.42
-29.70%
31.91%₦72.45₦23.27n/a7
Jul ’26₦60.00
₦43.31
-27.82%
36.30%₦72.45₦23.27n/a7
Jun ’26₦57.00
₦38.59
-32.29%
26.64%₦55.36₦23.27n/a7
May ’26₦43.00
₦38.59
-10.25%
26.64%₦55.36₦23.27n/a7
Apr ’26₦34.10
₦32.12
-5.81%
20.90%₦41.32₦21.30n/a8
Mar ’26₦34.80
₦30.97
-11.00%
22.46%₦41.32₦21.30n/a8
Feb ’26₦35.80
₦29.49
-17.62%
20.85%₦39.46₦21.30n/a7
Jan ’26₦32.00
₦28.12
-12.11%
16.91%₦36.37₦21.30n/a7
Dec ’25₦27.00
₦29.51
+9.30%
17.55%₦36.37₦21.30n/a7
Nov ’25₦28.00
₦29.51
+5.40%
17.55%₦36.37₦21.30₦71.507
Oct ’25₦29.20
₦29.51
+1.07%
17.55%₦36.37₦21.30₦73.007
Sep ’25₦28.30
₦31.01
+9.56%
14.99%₦37.82₦23.27₦70.206
Aug ’25₦26.00
₦31.35
+20.56%
11.87%₦37.82₦28.08₦76.006
Jul ’25₦29.00
₦33.75
+16.37%
20.81%₦44.28₦28.08₦60.006
Jun ’25₦26.50
₦34.64
+30.72%
19.80%₦44.28₦28.08₦57.007
May ’25₦25.60
₦37.10
+44.93%
19.48%₦44.28₦25.64₦43.006
Apr ’25₦29.35
₦37.10
+26.41%
19.48%₦44.28₦25.64₦34.106
Mar ’25₦32.50
₦36.31
+11.73%
21.14%₦44.28₦25.64₦34.805
Feb ’25₦37.00
₦41.61
+12.47%
5.04%₦44.28₦39.17₦35.804
Jan ’25₦36.00
₦41.75
+15.98%
5.47%₦44.84₦39.17₦32.004
Dec ’24₦37.05
₦41.75
+12.69%
5.47%₦44.84₦39.17₦27.004
Nov ’24₦37.15
₦44.25
+19.12%
8.81%₦50.00₦39.17₦28.004
₦68.4
Fair Value
2.3% overvalued intrinsic discount
6
Number of Analysts

Analyst Forecast: Target price is lower than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/11/05 04:16
End of Day Share Price 2025/11/05 00:00
Earnings2025/09/30
Annual Earnings2024/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Nigerian Breweries Plc is covered by 14 analysts. 4 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Adedayo AyeniAbsa Bank Limited
null nullARM Research
Victor DimaArqaam Capital Research Offshore S.A.L.