EN DE

Primo Brands Corporation (PRMB) Fair Value & Analysis

Consumer Defensive · US · Market cap $8.8B

PB Primo Brands Corporation logo Primo Brands Corporation PRMB · US
Price$23.91
Fair Value$3.96
Upside-83.4%
Quality37/100
Watch Primo Brands Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 0.9% net margin
High debt · generates free cash flow
1.77% dividend yield
Trails peers (2/14)
Narrow moat 34/100
Evidence: High Range $2.22 – $3.96 Share as image

Fair value as of: Jul 16, 2026

From 24 valuation models · updated 22 days ago

Share price −4.0% over the past month.

Below-average quality, and screening another 83% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($3.96). The favourable scenario is already priced in.
  • Weak quality (37/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$34.77 $10.92 Fair Value $3.96 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range $10.92 – $34.77 · fair‑value band $2.22 – $3.96 · the $23.91 price screens above the $3.96 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

Primo Brands Corporation (PRMB) currently trades at $23.91, while our model-based Fair Value estimate is $3.96, implying the stock looks roughly 83.4% overvalued today. We read business quality at 37/100 (below-average quality), in the Consumer Defensive sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Primo Brands Corporation generated revenue of $6.7B at a net margin of 0.9%. Revenue grew 0.8% year over year. It earns a return on equity of 2.3%. Net debt stands at $5.3B. Fundamentals as of Jul 16, 2026

Our scenario range runs from $2.22 (bear case) to $3.96 (bull case); at $23.91, the current price sits above 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 last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 22% below its 52-week high and 69% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -14% fair-value upside, at -83%, PRMB screens richer 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 $3.43 $13.39 80
Residual Income $5.76 $5.54 $4.33 76
Rev-Margin DCF $2.53 $14.73 $29.90 74
All 24 models by family
DCF Models
FCF DCF $3.91 $14.90 38
Owner Earnings $2.98 $13.36 31
5Y Revenue Exit $2.53 $15.12 $32.12 39
5Y EBITDA Exit $12.32 $34.69 $62.48 41
10Y Revenue Exit $10.92 $27.56 36
10Y EBITDA Exit $6.72 $24.69 $51.66 37
Earnings-Based
Graham-Dodd $1.13 $4.66 $6.35 54
Lynch FV $1.18 $1.68 $2.18 50
PEG = 1.0 $1.18 $1.68 $2.18 46
EPV $3.97 $6.65 $8.95 59
Dividend Discount
Gordon GGM $3.66 $7.30 $11.05 70
DDM Multi-Stage $3.66 $6.31 $7.70 61
Multiples
P/E Multiple $2.48 $3.31 $4.14 63
P/S Multiple $2.11 $2.82 $3.52 58
P/B Multiple $2.11 $2.82 $3.52 55
EV/EBIT $14.98 $24.30 $33.62 53
EV/EBITDA $23.61 $35.81 $48.01 54
EV/Revenue $5.87 $13.95 $22.03 43
Asset-Based
NCAV (Graham) $4.12 $5.53 $8.25 50
Growth DCF
Growth DCF $3.43 $13.39 80
Rev-Margin DCF $2.53 $14.73 $29.90 74
Economic Profit
Residual Income $5.76 $5.54 $4.33 76
ROIC Compounder $3.97 $6.65 $9.94 72
Growth Earnings
Growth-Adj P/E $1.96 $2.80 $3.64 68

Widest divergence: DCF Models ($10.92) versus Earnings-Based ($1.68). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $6.7B
Revenue growth (YoY) +0.8%
Net margin 0.9%
Return on equity 2.3%
Free cash flow $310M FY2025
P/E ratio 127.3
More key figures
Operating margin 11.0%
EPS (TTM) $0.1900
Dividend yield 1.7%
EPS growth (YoY) -5.8%
Net debt $5.3B FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 37/100

Of which business quality 33 · Market factors (momentum, volatility) 53

Profitability 27
Margins and returns on capital today
Quality Growth 78
Are margins and returns improving?
Cashflow 48
Earnings quality: real cash, not paper profit
Fin. Strength 17
Balance sheet, leverage, solvency risk
Investment 27
Disciplined investing over empire-building
Low Volatility 52
Calm price path (market factor)
Momentum 59
Price trend over the last 3–12 months (market factor)
52W Momentum 45
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

Primo Brands Corporation operates as a branded beverage company in North America. It offers bottle water solutions and water filtration services; and premium spring and sparkling water, purified water, self-service refill drinking water, flavored and enhanced beverages, water dispensers, and filtration equipment.

Full company description

Primo Brands Corporation operates as a branded beverage company in North America. It offers bottle water solutions and water filtration services; and premium spring and sparkling water, purified water, self-service refill drinking water, flavored and enhanced beverages, water dispensers, and filtration equipment. The company has a portfolio of packaged branded beverages under the Poland Spring, Pure Life, Saratoga, Mountain Valley, Arrowhead, Deer Park, Ice Mountain, Ozarka, and Zephyrhills brands; purified brands, including Primo Water and Sparkletts; and flavored and enhanced brands, such as AC+ION and Splash Refresher. It distributes direct-to-consumer, retail, commercial and residential customers, and e-commerce and digital platforms. The company is based in Stamford, Connecticut.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Primo Brands Corporation reported revenue of $6.7B in FY2025 versus $2.1B in FY2021, a compound +33.9%/yr. Reported net income was $60.1M in FY2025.

Growth Quality 85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$6.7B
Latest YoY
+29.3%
Avg. growth/yr (3Y)
+57.9%
Avg. growth/yr (5Y)
+27.8%
Avg. growth/yr (34Y)
+12.6%
Revenue +33.9%/yr
FY21 $2.1B
FY22 $1.7B
FY23 $4.7B
FY24 $5.2B
FY25 $6.7B
Net income
FY21 −$3.2M
FY22 $29.6M
FY23 $92.8M
FY24 −$16.4M
FY25 $60.1M

PRMB screens 83% overvalued. Compare with The Coca-Cola Company →

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). "Primo Brands Corporation Fair Value". https://www.fairvalue-calculator.com/stock/PRMB

Recent news

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

Peer Group

Beverages - Non-Alcoholic · 90 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 37 · Bottom 25%
Fair Value upside −83% · Bottom 25%
Return on equity (TTM) 2% · Bottom 25%
Return on assets 4% · Below median
Net margin (TTM) 1% · Bottom 25%
Operating margin (TTM) 11% · Above median
Revenue growth 1% · Below median
Dividend yield (TTM) 1.8% · Below median
Debt / equity 1.70× · Higher than 75% of peers

Valuation Multiples vs Beverages - Non-Alcoholic median · lower = cheaper

P/E (TTM) 127.2× · Pricier than 75% of peers
P/B 2.93× · Pricier than median
P/S (TTM) 1.31× · Cheaper than median
P/FCF 28.3× · Pricier than 75% of peers
EV/EBITDA 10.2× · 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 0 · sector 27
FUTURE 4 · sector 44
PAST 9 · sector 49
HEALTH 15 · sector 95
DIVIDEND 35 · sector 48

VALUE 0: the price sits above our fair-value range.

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 - Non-Alcoholic stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
The Coca-Cola Company KO $86.83 $36.57 -58%
PepsiCo, Inc PEP $137.38 $106.91 -22%
Monster Beverage Corporation MNST $97.50 $35.82 -63%
Nongfu Spring Co 9633 HK$41.44 HK$30.72 -26%
Coca-Cola Europacific Partners PLC CCEP €92.10 €85.41 -7%
Keurig Dr Pepper Inc KDP $31.25 $30.99 -1%
Coca-Cola FEMSA, S.A. KOF $102.04 $106.45 +4%
Coca-Cola HBC AG EEE €57.90 €52.82 -9%
Varun Beverages Limited VBL ₹495.70 ₹187.49 -62%
Eastroc Beverage (Group) Co 605499 ¥124.43 ¥107.57 -14%

Compare Primo Brands Corporation 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 Primo Brands Corporation (PRMB) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of $3.96 versus a price of $23.91, about −83% (overvalued).
What is the fair value of PRMB?
Our model-based fair value for Primo Brands Corporation is $3.96 (as of Jul 16, 2026), built from audited fundamentals. The current price is $23.91.
What is the quality score of PRMB?
Primo Brands Corporation has a Quality Score of 37/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Primo Brands Corporation (PRMB)?
Primo Brands Corporation reported trailing-twelve-month revenue of about $6.7B (latest available figure, as of Jul 16, 2026).
What is the net profit margin of PRMB?
The net profit margin of Primo Brands Corporation is about 0.9%, meaning it keeps roughly 0.9% of revenue as net income. Based on the latest reported figures.
Does Primo Brands Corporation pay a dividend?
Primo Brands Corporation currently shows a dividend yield of about 1.70% relative to its recent price (as of Jul 16, 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 Primo Brands Corporation 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.