EN DE

Asahi Group (ASBRF) Fair Value & Analysis

Consumer Defensive · US · Market cap $14.3B

AG Asahi Group logo Asahi Group ASBRF · US
Price$10.29
Fair Value$13.11
Upside+27.4%
Quality42/100
Watch Asahi Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.0% net margin
Low debt · generates free cash flow
3.41% dividend yield
Mixed vs. peers (6/13)
Narrow moat 38/100
Evidence: High Range $8.13 – $17.92 Share as image

Fair value as of: Jul 14, 2026

From 23 valuation models · updated 27 days ago

Share price +5.5% over the past month.

Below-average quality, screening 27% undervalued on our models.

What matters now

  • A fairly wide model range ($8.13 to $17.92) leaves room in how you read the outcome.
  • Our model range runs from $8.13 (bear) to $17.92 (bull), base $13.11. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 42/100 (below-average quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$14.35 $6.31 Fair Value $13.11 Jul 2015 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

60‑month range $6.31 – $14.35 · fair‑value band $8.13 – $17.92 · the $10.29 price screens below the $13.11 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Asahi Group (ASBRF) currently trades at $10.29, while our model-based Fair Value estimate is $13.11, implying the stock looks roughly 27.4% undervalued today. The Quality Score stands at 42/100 (below-average quality), in the Consumer Defensive sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Trailing-twelve-month revenue stands at $2.9T. Revenue grew 0.8% year over year. It earns a return on equity of 5.8%. Net debt stands at $1.2T. Fundamentals as of Jul 14, 2026

Our scenario range runs from $8.13 (bear case) to $17.92 (bull case); at $10.29, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 28% below its 52-week high and 17% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -8% fair-value upside, at 27%, ASBRF screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $9.94 $15.46 $23.06 80
Rev-Margin DCF $7.92 $13.74 $20.07 74
ROIC Compounder $5.00 $6.39 $7.60 72
All 23 models by family
DCF Models
FCF DCF $9.59 $15.58 $24.23 38
Owner Earnings $6.99 $11.78 $18.70 31
5Y Revenue Exit $7.92 $13.60 $20.60 39
5Y EBITDA Exit $11.80 $20.56 $30.42 41
5Y P/E Exit $8.94 $15.42 $21.91 38
10Y Revenue Exit $8.11 $13.32 $19.81 36
10Y EBITDA Exit $10.86 $18.05 $27.02 37
10Y P/E Exit $9.06 $14.55 $20.77 35
Earnings-Based
Graham-Dodd $5.85 $14.55 $18.86 54
PEG = 1.0 $2.65 $3.78 $4.91 46
EPV $5.00 $6.39 $7.60 59
Multiples
P/E Multiple $13.56 $18.08 $22.60 63
P/S Multiple $10.98 $14.64 $18.30 58
P/B Multiple $10.98 $14.64 $18.30 55
EV/EBIT $12.04 $17.17 $22.29 53
EV/EBITDA $15.33 $21.55 $27.77 54
EV/Revenue $7.64 $12.34 $17.05 43
Asset-Based
NCAV (Graham) $5.98 $8.01 $11.96 50
Growth DCF
Growth DCF $9.94 $15.46 $23.06 80
Rev-Margin DCF $7.92 $13.74 $20.07 74
Economic Profit
Residual Income $9.75 $10.29 $11.14 61
ROIC Compounder $5.00 $6.39 $7.60 72
Growth Earnings
Growth-Adj P/E $10.43 $14.90 $19.37 68

Widest divergence: Growth Earnings ($14.90) versus Earnings-Based ($6.39). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $2.9T
Revenue growth (YoY) +0.8%
Return on equity 5.8%
Free cash flow $267B FY2024
P/E ratio 13.5
Operating margin 8.4%
More key figures
EPS (TTM) $0.7200
Dividend yield 3.4%
EPS growth (YoY) -29.2%
Net debt $1.2T FY2024

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 42/100

Of which business quality 45 · Market factors (momentum, volatility) 40

Profitability 36
Margins and returns on capital today
Quality Growth 54
Are margins and returns improving?
Cashflow 63
Earnings quality: real cash, not paper profit
Fin. Strength 50
Balance sheet, leverage, solvency risk
Investment 60
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 30
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Asahi Group Holdings, Ltd., together with its subsidiaries, manufactures and sells beer, alcohol and non-alcohol beverages, and food products in Japan, Europe, Oceania, and Southeast Asia.

Full company description

Asahi Group Holdings, Ltd., together with its subsidiaries, manufactures and sells beer, alcohol and non-alcohol beverages, and food products in Japan, Europe, Oceania, and Southeast Asia. The company offers alcoholic beverage products, including beers, non-alcohol beer, new genre, wines, shochu, whiskey and spirits, ready-to-drink beverages, and happoshu products. It also provides non-alcoholic beverage products beverages, such as carbonated drinks, coffee, tea, lactic acid bacteria drinks, and mineral water; and ciders. It offers its products primarily under the Asahi Super Dry, Peroni Nastro Azzurro, Kozel, Pilsner Urquell, Grolsch, Great Northern, Victoria Bitter, Carlton Draught, Tyskie, Ursus, Radegast, London Pride, Asahi Nama Beer, Nikka, Asahi Zeitaku Shibori, Viper, Good Tides, Vodka Cruiser, Long White, Birell, Dry Zero, Great Northern Zero, Mitsuya, Wilkinson, Calpis, Wonda, Cool Ridge, Goodday, Mintia, Ippon Manzoku Bar, Dear-Natura, Amana Foods, and Wakodo brand names. The company was formerly known as Asahi Breweries, Ltd. and changed its name to Asahi Group Holdings, Ltd. in July 2011. Asahi Group Holdings, Ltd. was founded in 1889 and is headquartered in Tokyo, Japan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2020 – FY2024 · reported fiscal years

Asahi Group reported revenue of $2.9T in FY2024 versus $2.0T in FY2020, a compound +9.7%/yr. Reported net income was $192B in FY2024, compounding +19.9%/yr from FY2020.

Growth Quality 66/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2024)
$2.9T
Latest YoY
+6.2%
Avg. growth/yr (3Y)
+9.5%
Avg. growth/yr (5Y)
+7.1%
Avg. growth/yr (24Y)
+3.1%
Revenue +9.7%/yr
FY20 $2.0T
FY21 $2.2T
FY22 $2.5T
FY23 $2.8T
FY24 $2.9T
Net income +19.9%/yr
FY20 $92.8B
FY21 $154B
FY22 $152B
FY23 $164B
FY24 $192B

Watch ASBRF: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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.

Cite: Fair Value Calculator (2026). "Asahi Group Fair Value". https://www.fairvalue-calculator.com/stock/ASBRF

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Beverages - Brewers · 52 stocks

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.

Quality Score 42 · Bottom 25%
Fair Value upside +27% · Top 25%
Return on equity (TTM) 6% · Below median
Return on assets 3% · Bottom 25%
Net margin (TTM) 0% · Bottom 25%
Operating margin (TTM) 8% · Below median
Revenue growth 1% · Above median
Dividend yield (TTM) 3.4% · Above median
Debt / equity 0.31× · Higher than median

Valuation Multiples vs Beverages - Brewers median · lower = cheaper

P/E (TTM) 13.5× · Cheaper than median
P/FCF 0.1× · Cheaper than 75% of peers
EV/EBITDA 2.0× · Cheaper than 75% of peers
PEG 3.70× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 70 · sector 34
FUTURE 4 · sector 3
PAST 23 · sector 36
HEALTH 85 · sector 97
DIVIDEND 68 · sector 54

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Alcohol

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Beverages - Brewers stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
Anheuser-Busch InBev SA 1ABI €73.62 €41.60 -43%
Ambev S.A ABEV 14,120 ARS 6,060 ARS -57%
Fomento Económico Mexicano, S.A. FEMSAUBD 222.91 MXN 201.74 MXN -9%
Heineken N.V HEIA €77.24 €65.06 -16%
Constellation Brands, Inc STZ $135.72 $177.43 +31%
Carlsberg A/S CARLA kr 1,125 kr 607.30 -46%
Heineken Holding HEIO €71.20 €72.67 +2%
Tsingtao Brewery Company 600600 ¥53.60 ¥63.65 +19%
Budweiser Brewing Company 1876 HK$6.58 HK$6.05 -8%
Molson Coors Canada Inc TPXA C$63.10 C$74.42 +18%

Compare Asahi Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Asahi Group (ASBRF) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of $13.11 versus a price of $10.29, about +27% (undervalued).
What is the fair value of ASBRF?
Our model-based fair value for Asahi Group is $13.11 (as of Jul 14, 2026), built from audited fundamentals. The current price is $10.29.
What is the quality score of ASBRF?
Asahi Group has a Quality Score of 42/100. 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 revenue of Asahi Group (ASBRF)?
Asahi Group reported trailing-twelve-month revenue of about $2.9T (latest available figure, as of Jul 14, 2026).
What is the net profit margin of ASBRF?
The net profit margin of Asahi Group is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.
Does Asahi Group pay a dividend?
Asahi Group currently shows a dividend yield of about 3.41% relative to its recent price (as of Jul 14, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Asahi Group and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.