Corby Spirit and Wine Limited (CSW-B) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of Corby Spirit and Wine Limited C$18.04, price C$15.00, upside +20.3%, quality 68 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
- Fair value above price? Yes
- Good quality? Yes
- Add to watchlist
Corby Spirit and Wine Limited
CSW-B · TOUndervaluedThe stock appears undervalued with acceptable quality.
What runs behind every stock
69 individual criteria per stock, every one traceable See the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 1, 2026.
How to read this chart
60‑month range C$9.66 – C$16.15 · fair‑value band C$11.98 – C$24.78 · the C$15.00 price screens below the C$18.04 fair value. Dashed = 300-day average. As of Oct 1, 2026.
Company profile
Corby Spirit and Wine Limited, together with its subsidiaries, manufactures, markets, and imports spirits, wines, and ready-to-drink cocktails in Canada, the United States, the United Kingdom, and internationally. It operates in two segments, Case Goods and Commissions. The company offers its products under the J.P. Wiser's, Lot No.
Show more
Corby Spirit and Wine Limited, together with its subsidiaries, manufactures, markets, and imports spirits, wines, and ready-to-drink cocktails in Canada, the United States, the United Kingdom, and internationally. It operates in two segments, Case Goods and Commissions. The company offers its products under the J.P. Wiser's, Lot No. 40, Midleton, Meaghers, Pike Creek, Gooderham & Worts, Lamb's rum, Skrewball, Codigo 1530, Martell, Havana Club, Polar Ice vodka, McGuinness, Ungava, Cabot Trail, Chic Choc, Kayak, Quartz, Malfy Gin, Slow Press, Stave & Steel, Mumm Napa, The Foreign Affair Winery, Absolut vodka, ALTOS, Chivas Regal, Aberlour, and The Glenlivet and Ballantine's Scotch whiskies brands. It also sells its products under the Jameson Irish whiskey, Beefeater gin, Malibu rum, Kahlúa liqueur, Mumm Champagne, Jacob's Creek, G.H. Mumm, Perrier-Jouet, Kenwood Vineyards, Royal Salute, Soho, Redbreast, Spot Whiskeys, Ramazzotti, Olmeca, Pernod, Cottage Springs, Stoneleigh, Nude, Ricard, Lillet, Brancott Estate, Campo Viejo, and Wyndham Estate wines brands. The company also provides logistics and bulk whisky services. The company was formerly known as Corby Distilleries Limited and changed its name to Corby Spirit and Wine Limited in November 2013. The company was founded in 1859 and is based in Toronto, Canada. Corby Spirit and Wine Limited operates as a subsidiary of Hiram Walker & Sons Limited.
Stock analysis
Corby Spirit and Wine Limited (CSW-B) currently trades at C$15.00, while our model-based Fair Value estimate is C$18.04, implying the stock looks roughly 16.9% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of C$20.11 per share, and 12 of the 25 models we run sit above the C$15.00 price.
Bear case: the Asset-Based group reads lowest at C$4.42, and 13 of the 25 models stay below the price. Evidence for this calculation is high.
Scenario range: C$11.98 (bear) to C$24.78 (bull), the price of C$15.00 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 68/100 (solid quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Corby Spirit and Wine Limited reported revenue of C$272M in FY2026 versus C$159M in FY2022, a compound +14.3%/yr. Reported net income was C$33.4M in FY2026, compounding +9.3%/yr from FY2022.
Key figures
Market cap C$427M (≈ $300M) · P/E ratio 13.2 · P/S ratio 1.62 · EPS (TTM) C$1.16 · Dividend yield 6.3% · Net margin 12.3% · Return on equity 18.0% · Return on assets (EBIT) 11.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 51 out of 100 (low confidence).
What moves the price
The share trades about 7% below its 52-week high and 19% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 34% fair-value upside, at 20%, CSW-B screens richer than that median.
Fair Value models
All 25 models by family
Notify me when CSW-B reaches fair value
Put CSW-B on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.
Set up alert →Quality Score breakdown
Of which business quality 64 · Market factors (momentum, volatility) 67
Revenue & earnings trend
Growth Forecast
Watch CSW-B, get fair value alerts →
Compare Corby Spirit and Wine Limited with another stock
Price, fair value, quality and upside side by side.
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 - Wineries & Distilleries · 91 stocks
Valuation Multiplesvs Beverages - Wineries & Distilleries median · lower = cheaper
Context: sector, industry, market
- Is the Consumer Staples sector expensive or cheap?
- P/E, EV/EBITDA and margins by industry (reference tables)
- Undervalued stocks: Canadian Stocks
- Valuation of the Canada market
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
Similar stocks
10 more Beverages - Wineries & Distilleries stocks, each showing price versus our Fair Value estimate.
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Kweichow Moutai Co 600519 | ¥1,237 | ¥1,653 | +34% |
| Wuliangye Yibin Co 000858 | ¥69.67 | ¥76.64 | +10% |
| Shanxi Xinghuacun Fen Wine Factory Co 600809 | ¥111.18 | ¥209.69 | +89% |
| Pernod Ricard SA RI | €59.00 | €56.69 | −4% |
| Luzhou Laojiao Co 000568 | ¥70.65 | ¥149.17 | +111% |
| Thai Beverage Public Company Y92 | 0.4400 SGD | 0.7300 SGD | +66% |
| Jiangsu Yanghe Distillery Co 002304 | ¥37.47 | ¥24.22 | −35% |
| Radico Khaitan Limited RADICO | ₹4,557 | ₹947.39 | −79% |
| Jiangsu King's Luck Brewery Joint-Stock Co 603369 | ¥26.92 | ¥38.66 | +44% |
| Anhui Yingjia Distillery Co 603198 | ¥37.20 | ¥30.27 | −19% |
Explore undervalued stocks
More undervalued Consumer Defensive stocks →
Try a ready-made strategy
Pick a strategy and jump into the live analysis with that exact screen applied.
Discover tools
Frequently asked questions
Is Corby Spirit and Wine Limited (CSW-B) overvalued or undervalued?
What is the fair value of CSW-B?
What is the quality score of CSW-B?
What is the price target for Corby Spirit and Wine Limited (CSW-B)?
What is the Corby Spirit and Wine Limited stock forecast for 2026?
What is the revenue of Corby Spirit and Wine Limited (CSW-B)?
Does Corby Spirit and Wine Limited pay a dividend?
What growth is priced into Corby Spirit and Wine Limited (CSW-B)?
What discount rate (WACC) does the fair value of CSW-B use?
What is a reverse DCF?
How much growth has Corby Spirit and Wine Limited (CSW-B) delivered so far?
How fast is the sector of Corby Spirit and Wine Limited (CSW-B) growing?
What is the free cash flow yield of Corby Spirit and Wine Limited (CSW-B)?
What is the intrinsic value of Corby Spirit and Wine Limited (CSW-B)?
Is Corby Spirit and Wine Limited stock overvalued or undervalued in 2026?
Is fair value the same as the market price of CSW-B?
How much is Corby Spirit and Wine Limited worth?
What do the bullish and bearish scenarios say about CSW-B?
What is the P/E ratio of CSW-B?
How solid is the balance sheet of Corby Spirit and Wine Limited (CSW-B)?
How far is CSW-B from its 52-week high?
Which stocks are comparable to Corby Spirit and Wine Limited?
Is Corby Spirit and Wine Limited stock attractive at the current price?
How is the fair value of CSW-B calculated?
Is it still worth investing in stocks now?
What is the share price of Corby Spirit and Wine Limited (CSW-B)?
What should I pay attention to with Corby Spirit and Wine Limited right now?
Where does the earnings growth of Corby Spirit and Wine Limited (CSW-B) come from?
Key figures of Corby Spirit and Wine Limited
How large is the market capitalisation of Corby Spirit and Wine Limited (CSW-B)?
What is the P/S ratio of Corby Spirit and Wine Limited (CSW-B)?
What are the earnings per share of Corby Spirit and Wine Limited (CSW-B)?
What is the dividend yield of Corby Spirit and Wine Limited (CSW-B)?
What is the net margin of Corby Spirit and Wine Limited (CSW-B)?
What is the return on equity of Corby Spirit and Wine Limited (CSW-B)?
What is the EBIT return on assets of Corby Spirit and Wine Limited (CSW-B)?
What is the operating margin of Corby Spirit and Wine Limited (CSW-B)?
How fast is revenue growing at Corby Spirit and Wine Limited (CSW-B)?
How fast are earnings growing at Corby Spirit and Wine Limited (CSW-B)?
How much net debt does Corby Spirit and Wine Limited (CSW-B) carry?
Watch Corby Spirit and Wine Limited in the live analysis
One click puts Corby Spirit and Wine Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Watch for free →Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.