Nevis Brands Inc. (NEVIF) fair value: what the stock is really worth
As of Oct 30, 2026: fair value (intrinsic value) of Nevis Brands Inc. stock $0.02, price $0.02, upside +22.1%, quality 43 out of 100. Rating: undervalued. Calculated from audited financials with 6 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 7, 2026.
How to read this chart
60‑month range $0.0038 – $2.81 · fair‑value band $0.0201 – $0.0236 · the $0.0179 price screens below the $0.0219 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Nevis Brands in your weekly email
Every Wednesday you see whether Nevis Brands 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.
Nevis Brands Inc. engages in the development and sale of cannabis products in the United States. It offers hemp derived THC beverages under the Major brand name. The company was formerly known as Pascal Biosciences Inc. and changed its name to Nevis Brands Inc. in June 2023.
Show moreShow less
Nevis Brands Inc. is headquartered in Seattle, Washington.
Stock analysis
Nevis Brands Inc. (NEVIF) currently trades at $0.0179, while our model-based Fair Value estimate is $0.0219, implying the stock looks roughly 18% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of $0.0450 per share, and 5 of the 6 models we run sit above the $0.0179 price.
Bear case: the Multiples group reads lowest at $0.0100, and 1 of the 6 models stay below the price. Data coverage for this calculation is low.
Scenario range: $0.0201 (bear) to $0.0236 (bull), the price of $0.0179 sits below 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 43/100 (below-average quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Nevis Brands Inc. reported revenue of C$1.7M in FY2025 versus C$0 in FY2021. Reported net income was −C$275K in FY2025.
Key figures
Market cap $710K Micro · P/S ratio 0.38 · EPS (TTM) $−0.0100 · Net margin −21.0% · Return on equity −33.5% · Return on assets (EBIT) −599% (5-year average) · Operating margin 3.1% · Revenue (TTM) C$1.7M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 13 out of 100 (low confidence).
What moves the price
The share trades about 63% below its 52-week high and 371% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −23% fair-value upside, at 22%, NEVIF screens cheaper than that median.
Fair Value models
Bear$0.0201Fair Value $0.0219Bull$0.0236
Price $0.0179 · Upside +22.1%
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.37/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
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).
+9.7%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in CAD, Canada: IMF forecast 2.1% a year to 2030, 2.6% from 2016 to 2025) that is about +7.4% a year for the price.
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 - Non-Alcoholic · 80 stocks
Beats the industry median on 3/9 measures
Overall it trails its industry peers.
Valuation
Quality Score43 · Bottom 25%
Fair Value upside+22.3% · Top 25%
Profitability
Return on assets−16.0% · Bottom 25%
Net margin (12 months)−21.0% · Bottom 25%
Operating margin (12 months)3.1% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−4.6% · Bottom 25%
Valuation Multiplesvs Beverages - Non-Alcoholic median · lower = cheaper
P/B1.03× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
P/S (12 months)0.60× · Cheapest 25%
Price / free cash flow (fiscal year)16.1× · Cheaper than median
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). "Nevis Brands Inc. Fair Value". https://www.fairvalue-calculator.com/stock/NEVIF
Frequently asked questions
Is Nevis Brands Inc. (NEVIF) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of $0.0219 versus the last price from Oct 30, 2026 of $0.0179, about +22% upside (undervalued).
What is the fair value of NEVIF?
Our model-based fair value for Nevis Brands Inc. is $0.0219 (as of Nov 7, 2026), built from audited fundamentals. Last price (from Oct 30, 2026): $0.0179.
What is the quality score of NEVIF?
Nevis Brands Inc. has a Quality Score of 43/100. 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 Nevis Brands Inc. (NEVIF)?
Our model-based price target is the fair value of $0.0219 (as of Nov 7, 2026) from 6 valuation models. Cautious scenario $0.0201, optimistic scenario $0.0236. It is a calculation from audited fundamentals, not an analyst target.
What is the Nevis Brands Inc. stock forecast for 2026?
Our models put fair value at $0.0219, about +22% upside versus the last price from Oct 30, 2026 of $0.0179 (undervalued). Cautious scenario $0.0201, optimistic scenario $0.0236. The calculation is refreshed regularly with new filings.
What is the revenue of Nevis Brands Inc. (NEVIF)?
Nevis Brands Inc. reported trailing-twelve-month revenue of about C$1.7M (latest available figure, as of Nov 7, 2026).
What growth is priced into Nevis Brands Inc. (NEVIF)?
For today's price to be fair in a discounted-cash-flow model, Nevis Brands Inc. would have to grow free cash flow by +9.7 % per year for five years (discount rate 9.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 2 years revenue grew +58.9 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of NEVIF use?
Our models discount Nevis Brands Inc. at 9.1 %: a base by market capitalisation (nano), damped by beta 0.75, country premium for USA. 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 Nevis Brands Inc. that is +9.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.1 %) and the same formula as our fair value.
How much growth has Nevis Brands Inc. (NEVIF) delivered so far?
Over the past 2 years revenue at Nevis Brands Inc. grew +58.9 % a year. The price currently implies free-cash-flow growth of +9.7 % 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 Nevis Brands Inc. (NEVIF) growing?
The median revenue growth in the sector is +2.0 % a year. That is the yardstick for the growth priced into Nevis Brands Inc. (+9.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Nevis Brands Inc. (NEVIF)?
The free-cash-flow yield on the price is 6.20 %: that much free cash flow Nevis Brands Inc. produces per unit of market value. When it exceeds the discount rate of our models (9.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Nevis Brands Inc. (NEVIF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Nevis Brands Inc. it is $0.0219 per share (as of Nov 7, 2026), against a price of $0.0179. It is the blended result of 6 valuation models in 3 families (DCF Models, Multiples, Growth DCF).
Is Nevis Brands Inc. stock overvalued or undervalued in 2026?
As of Nov 7, 2026, NEVIF trades below its calculated fair value: price $0.0179, fair value $0.0219, a gap of about +22% (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 NEVIF?
No. The price is what the market pays today ($0.0179); the fair value is what the company's own numbers justify ($0.0219). For Nevis Brands Inc. the two are $0.0040 per share apart. That gap is exactly why we show both numbers side by side.
How much is Nevis Brands Inc. worth?
The market values Nevis Brands Inc. at about $710K (market capitalisation, as of Nov 7, 2026). Per share that is $0.0179; our models calculate a fair value of $0.0219 per share.
What do the bullish and bearish scenarios say about NEVIF?
Our models span a range for Nevis Brands Inc.: cautious scenario $0.0201, base $0.0219, optimistic $0.0236 per share (as of Nov 7, 2026, price $0.0179). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Nevis Brands Inc. (NEVIF)?
Balance-sheet figures for Nevis Brands Inc. (as of Nov 7, 2026): return on equity −33.5%. They feed the Quality Score of 43/100, which measures business quality independently of the share price.
How far is NEVIF from its 52-week high?
Nevis Brands Inc. trades at $0.0179, about 63% below its 52-week high of $0.0489 and 371% above the low of $0.0038 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of $0.0219 is for.
Which stocks are comparable to Nevis Brands Inc.?
From the same area (Consumer Defensive) we also value The Coca-Cola Company, PepsiCo, Inc, Monster Beverage Corporation, Nongfu Spring Co, 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 Nevis Brands Inc. stock attractive at the current price?
The data as of Nov 7, 2026: price $0.0179, calculated fair value $0.0219 (+22%), Quality Score 43/100, from 6 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 NEVIF calculated?
We run Nevis Brands Inc. through 6 models from 3 families: DCF Models, Multiples, Growth DCF. Every model gets the same audited fundamentals; the fair value of $0.0219 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. Nevis Brands Inc. currently trades 18% 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 Nevis Brands Inc. (NEVIF)?
The latest price we hold is from Oct 30, 2026 and stands at $0.0179. Our model-based fair value is $0.0219, about +22% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Nevis Brands Inc. right now?
The price is below even our cautious bear case ($0.0201). The market is more pessimistic than our downside scenario. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Nevis Brands Inc.
How large is the market capitalisation of Nevis Brands Inc. (NEVIF)?
The market capitalisation of Nevis Brands Inc. is $710K. 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 Nevis Brands Inc. (NEVIF)?
The price-to-sales ratio of Nevis Brands Inc. is 0.38 (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 Nevis Brands Inc. (NEVIF)?
Earnings per share at Nevis Brands Inc. are $−0.0100. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Nevis Brands Inc. (NEVIF)?
The net margin of Nevis Brands Inc. is −21.0% (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 Nevis Brands Inc. (NEVIF)?
The return on equity (ROE) of Nevis Brands Inc. is −33.5% (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 Nevis Brands Inc. (NEVIF)?
On an EBIT basis the return on assets of Nevis Brands Inc. is −599% (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 Nevis Brands Inc. (NEVIF)?
The operating margin of Nevis Brands Inc. is 3.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Nevis Brands Inc. (NEVIF)?
Revenue at Nevis Brands Inc. is growing −4.6% versus a year earlier. How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net debt does Nevis Brands Inc. (NEVIF) carry?
The net debt of Nevis Brands Inc. is C$361K (fiscal year 2025, ≈ 5.8 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 Nevis Brands Inc. in the live analysis
One click puts Nevis Brands Inc. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026