Fairvalue-Calculator Fairvalue-Calculator
EN DE

Kirin Holdings (KNBWY) Fair Value & Analysis

Consumer Defensive · US · Market cap $13.9B

KH Kirin Holdings logo Kirin Holdings KNBWY · US
Price$17.38
Fair Value$17.90
Upside+3.0%
Quality82/100
Evidence: Medium Range $9.60 – $26.40

Fair value as of: Jun 24, 2026

From 24 valuation models · updated 6 days ago

Share price +1.6% over the past month.

Price vs Fair Value (12 months)

$17.92 $13.15 Fair Value $17.90 Jun 2025 Jun 2026

12‑month range $13.15 – $17.92 · fair‑value band $9.60 – $26.40 · the $17.38 price screens below the $17.90 fair value. As of Jun 24, 2026.

✦ Find undervalued quality stocks — 35,000+ analysed Find stocks →

Analysis

Kirin Holdings (KNBWY) currently trades at $17.38, while our model-based Fair Value estimate is $17.90 — implying the stock looks roughly 3.0% undervalued today. We read business quality at 82/100 (high 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: medium) — always confirm before acting.

Over the trailing twelve months, Kirin Holdings generated revenue of $2.5T at a net margin of 6.1%. Revenue grew 5.0% year over year. It earns a return on equity of 12.2%. Net debt stands at $799B. Fundamentals as of Jun 24, 2026

Key figures & financial health

Revenue (TTM) $2.5T
Revenue growth (YoY) +5.0%
Net margin 6.1%
Return on equity 12.2%
Free cash flow $126B FY2025
P/E ratio 15.4
More key figures
Operating margin 8.4%
EPS (TTM) $1.13
Dividend yield 2.8%
EPS growth (YoY) +11.4%
Net debt $799B FY2025

Figures from reported company fundamentals (EODHD) · as of Jun 24, 2026. TTM = trailing twelve months.

About the company

Kirin Holdings Company, Limited engages in food and beverages, alcoholic beverages, pharmaceuticals, and health science businesses. The company's products include beer, wine, soft drinks, dairy products, margarine, jams, and honey. It engages in the management and operation of a chain of Kirin City beer pubs. The company also produces and sells pharmaceutical products. In addition, it manufactures and sells amino acids and nucleic acids for pharmaceutical and industrial use, as well as bulk pharmaceuticals, machines, cosmetics, and health foods. Further, the company provides logistics, accounting, human resources, and real estate services. Additionally, it is involved in the development of internal information systems and the manufacturing and sale of nutritional supplements. The company was formerly known as Kirin Brewery Company, Limited and changed its name to Kirin Holdings Company, Limited in July 2007. Kirin Holdings Company, Limited was founded in 1885 and is headquartered in…

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Kirin Holdings reported revenue of $2.6T in FY2025 versus $1.8T in FY2021, a compound +8.8%/yr. Reported net income was $155B in FY2025, compounding +26.8%/yr from FY2021.

Revenue +8.8%/yr
FY21 $1.8T
FY22 $2.0T
FY23 $2.1T
FY24 $2.3T
FY25 $2.6T
Net income +26.8%/yr
FY21 $59.8B
FY22 $111B
FY23 $113B
FY24 $58.2B
FY25 $155B

Open the full interactive analysis →

Similar stocks

6 more Beverages - Brewers stocks, each showing price versus our Fair Value estimate (as of Jun 24, 2026).

Stock Price Fair Value vs Fair Value
Ambev S.A ABEV 14,120 ARS 5,676 ARS -60%
Anheuser-Busch InBev SA BUDFF $81.40 $58.28 -28%
1NBA 1NBA €71.18 €62.02 -13%
Fomento Económico Mexicano, S.A. FEMSAUBD 213.28 MXN 429.71 MXN +101%
Heineken N.V HINKF $80.94 $70.01 -14%
Constellation Brands, Inc STZ $143.38 $177.43 +24%

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 Stocks

Frequently asked questions

Is Kirin Holdings (KNBWY) undervalued?
As of Jun 24, 2026, our model estimates a fair value of $17.90 versus a price of $17.38 — about +3% (undervalued). Model-based estimate, not financial advice.
What is the fair value of KNBWY?
Our 21-model fair value for Kirin Holdings is $17.90 (as of Jun 24, 2026), built from audited fundamentals. The current price is $17.38.
What is the quality score of KNBWY?
Kirin Holdings has a Quality Score of 82/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Kirin Holdings (KNBWY)?
Kirin Holdings reported trailing-twelve-month revenue of about $2.5T (latest available figure, as of Jun 24, 2026).
What is the net profit margin of KNBWY?
The net profit margin of Kirin Holdings is about 6.1%, meaning it keeps roughly 6.1% of revenue as net income. Based on the latest reported figures.
Does Kirin Holdings pay a dividend?
Kirin Holdings currently shows a dividend yield of about 2.76% relative to its recent price (as of Jun 24, 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.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.