Brouwerij Handelsmaatschappij NV (COBH) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Brouwerij Handelsmaatschappij NV stock €2,465, price €2,200, upside +12.1%, quality 56 out of 100. Rating: undervalued. Calculated from audited financials with 10 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 6, 2026.
How to read this chart
60‑month range €1,290 – €4,775 · fair‑value band €2,045 – €3,239 · the €2,200 price screens below the €2,465 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow Brouwerij Handelsmaatschappij in your weekly email
Every Wednesday you see whether Brouwerij Handelsmaatschappij is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Brouwerij Handelsmaatschappij NV operates as a beer brewery in Belgium and internationally. The company offers a range of beers, wines, lemonades and water, and coffee products, as well as hard seltzers, mixers, and syrups.
Show moreShow less
It operates under the Charles Quint, Mystic, SUPER 8, Tongerlo, Primus, EUPENER BIER, Gildenbier, Maltosa, OMMEGANG, STAR LIGHT, VAL, Pepsi, LONDON ESSENCE, MATHIEU TEISSERIE, ESPRESSO, and CASTLE WINES brand names. The company was founded in 1893 and is based in Boortmeerbeek, Belgium.
Stock analysis
Brouwerij Handelsmaatschappij NV (COBH) currently trades at €2,200, while our model-based Fair Value estimate is €2,465, implying the stock looks roughly 11% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of €2,888 per share, and 6 of the 10 models we run sit above the €2,200 price.
Bear case: the Asset-Based group reads lowest at €797.77, and 4 of the 10 models stay below the price. Data coverage for this calculation is medium.
Scenario range: €2,045 (bear) to €3,239 (bull), the price of €2,200 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 56/100 (solid quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Brouwerij Handelsmaatschappij NV reported revenue of €109M in FY2025 versus €79.5M in FY2021, a compound +8.2%/yr. Reported net income was −€11.4M in FY2025.
Key figures
Market cap €165M Micro · P/S ratio 1.51 · EPS (TTM) €−154.73 · Net margin −10.8% · Return on equity −11.8% · Return on assets (EBIT) −1.0% (5-year average) · Operating margin 6.3% · Revenue (TTM) €107M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 19 out of 100 (low confidence).
What moves the price
The share trades about 15% below its 52-week high and 57% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 21% fair-value upside, at 12%, COBH screens richer than that median.
Fair Value models
Bear€2,045Fair Value €2,465Bull€3,239
Price €2,200 · Upside +12.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.53/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−2.7%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−0.9%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+10.5%
Start year 2020 (pandemic). Over 10 years: +102.0% a year
Revenue growth 21 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+1.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−15.2% (2020) → −2.8% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−4.4%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about −6.4% a year for the price.
Compare Brouwerij Handelsmaatschappij NV with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Beverages - Brewers · 55 stocks
Beats the industry median on 3/11 measures
Overall it trails its industry peers.
Valuation
Quality Score56 · Below median
Fair Value upside+12.1% · Above median
Profitability
Return on assets−7.4% · Bottom 25%
Net margin (12 months)−10.8% · Bottom 25%
Operating margin (12 months)6.3% · Below median
Growth and dividend
Revenue growth (quarter YoY)−3.0% · Below median
Balance sheet
Debt / equity0.15× · Above median
Valuation Multiplesvs Beverages - Brewers median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Brouwerij Handelsmaatschappij NV (COBH) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of €2,465 versus a price of €2,200, about +12% upside (undervalued).
What is the fair value of COBH?
Our model-based fair value for Brouwerij Handelsmaatschappij NV is €2,465 (as of Nov 6, 2026), built from audited fundamentals. The current price: €2,200.
What is the quality score of COBH?
Brouwerij Handelsmaatschappij NV has a Quality Score of 56/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Brouwerij Handelsmaatschappij NV (COBH)?
Our model-based price target is the fair value of €2,465 (as of Nov 6, 2026) from 10 valuation models. Cautious scenario €2,045, optimistic scenario €3,239. It is a calculation from audited fundamentals, not an analyst target.
What is the Brouwerij Handelsmaatschappij NV stock forecast for 2026?
Our models put fair value at €2,465, about +12% upside versus a price of €2,200 (undervalued). Cautious scenario €2,045, optimistic scenario €3,239. The calculation is refreshed regularly with new filings.
What is the revenue of Brouwerij Handelsmaatschappij NV (COBH)?
Brouwerij Handelsmaatschappij NV reported trailing-twelve-month revenue of about €107M (latest available figure, as of Nov 6, 2026).
What growth is priced into Brouwerij Handelsmaatschappij NV (COBH)?
For today's price to be fair in a discounted-cash-flow model, Brouwerij Handelsmaatschappij NV would have to grow free cash flow by -4.4 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.5 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of COBH use?
Our models discount Brouwerij Handelsmaatschappij NV at 11.8 %: a base by market capitalisation (micro), damped by beta 0.19, country premium for Belgium. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Brouwerij Handelsmaatschappij NV that is -4.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Brouwerij Handelsmaatschappij NV (COBH) delivered so far?
Over the past 5 years revenue at Brouwerij Handelsmaatschappij NV grew +10.5 % a year. The price currently implies free-cash-flow growth of -4.4 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Brouwerij Handelsmaatschappij NV (COBH) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Brouwerij Handelsmaatschappij NV (-4.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Brouwerij Handelsmaatschappij NV (COBH)?
The free-cash-flow yield on the price is 14.89 %: that much free cash flow Brouwerij Handelsmaatschappij NV produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Brouwerij Handelsmaatschappij NV (COBH)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Brouwerij Handelsmaatschappij NV it is €2,465 per share (as of Nov 6, 2026), against a price of €2,200. It is the blended result of 10 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is Brouwerij Handelsmaatschappij NV stock overvalued or undervalued in 2026?
As of Nov 6, 2026, COBH trades below its calculated fair value: price €2,200, fair value €2,465, a gap of about +12% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of COBH?
No. The price is what the market pays today (€2,200); the fair value is what the company's own numbers justify (€2,465). For Brouwerij Handelsmaatschappij NV the two are €265.21 per share apart. That gap is exactly why we show both numbers side by side.
How much is Brouwerij Handelsmaatschappij NV worth?
The market values Brouwerij Handelsmaatschappij NV at about €165M (market capitalisation, as of Nov 6, 2026). Per share that is €2,200; our models calculate a fair value of €2,465 per share.
What do the bullish and bearish scenarios say about COBH?
Our models span a range for Brouwerij Handelsmaatschappij NV: cautious scenario €2,045, base €2,465, optimistic €3,239 per share (as of Nov 6, 2026, price €2,200). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Brouwerij Handelsmaatschappij NV (COBH)?
Balance-sheet figures for Brouwerij Handelsmaatschappij NV (as of Nov 6, 2026): return on equity −11.8%, debt of 0.15 per unit of equity. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
How far is COBH from its 52-week high?
Brouwerij Handelsmaatschappij NV trades at €2,200, about 15% below its 52-week high of €2,600 and 57% above the low of €1,400 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of €2,465 is for.
Which stocks are comparable to Brouwerij Handelsmaatschappij NV?
From the same area (Consumer Defensive) we also value Anheuser-Busch InBev SA, Heineken N.V, Constellation Brands, Inc, Heineken Holding, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Brouwerij Handelsmaatschappij NV stock attractive at the current price?
The data as of Nov 6, 2026: price €2,200, calculated fair value €2,465 (+12%), Quality Score 56/100, from 10 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of COBH calculated?
We run Brouwerij Handelsmaatschappij NV through 10 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of €2,465 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Brouwerij Handelsmaatschappij NV currently trades 11% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Brouwerij Handelsmaatschappij NV (COBH)?
The closing price on Nov 9, 2026 was €2,200. Our model-based fair value is €2,465, about +12% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Brouwerij Handelsmaatschappij NV right now?
The price sits in the lower half of our model range, the side with the larger margin of safety. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Key figures of Brouwerij Handelsmaatschappij NV
How large is the market capitalisation of Brouwerij Handelsmaatschappij NV (COBH)?
The market capitalisation of Brouwerij Handelsmaatschappij NV is €165M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Brouwerij Handelsmaatschappij NV (COBH)?
The price-to-sales ratio of Brouwerij Handelsmaatschappij NV is 1.51 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Brouwerij Handelsmaatschappij NV (COBH)?
Earnings per share at Brouwerij Handelsmaatschappij NV are €−154.73. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Brouwerij Handelsmaatschappij NV (COBH)?
The net margin of Brouwerij Handelsmaatschappij NV is −10.8% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Brouwerij Handelsmaatschappij NV (COBH)?
The return on equity (ROE) of Brouwerij Handelsmaatschappij NV is −11.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Brouwerij Handelsmaatschappij NV (COBH)?
On an EBIT basis the return on assets of Brouwerij Handelsmaatschappij NV is −1.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Brouwerij Handelsmaatschappij NV (COBH)?
The operating margin of Brouwerij Handelsmaatschappij NV is 6.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Brouwerij Handelsmaatschappij NV (COBH)?
Revenue at Brouwerij Handelsmaatschappij NV is growing −3.0% versus a year earlier (3y avg −0.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Brouwerij Handelsmaatschappij NV (COBH)?
Earnings per share at Brouwerij Handelsmaatschappij NV are growing −95.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Brouwerij Handelsmaatschappij NV (COBH) carry?
The net debt of Brouwerij Handelsmaatschappij NV is €21.2M (fiscal year 2025, ≈ 0.9 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Brouwerij Handelsmaatschappij NV in the live analysis
One click puts Brouwerij Handelsmaatschappij NV on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 6, 2026