EN DE

Primo Brands Corporation (PRMB) Fair Value & Analysis

Consumer Defensive · US · Market cap $8.8B · ISIN US7416231022

What is Primo Brands Corporation really worth?

PB Primo Brands Corporation logo Primo Brands Corporation PRMB · US
Price$21.91
Fair Value$10.35
Upside−52.8%
Quality31/100

Below-average quality, and trading another 112% above our fair value of $10.35.

Watch Primo Brands Corporation for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Healthy Growth (revenue 5y +27.8 %/yr)

Risks

!Thin margins · 0.9% net margin
!High debt · generates free cash flow
!Trails peers (2/14)
!Narrow moat 34/100
!Evidence only medium, so the estimate is less certain
!The models disagree: range $3.49 to $17.22
!Weak on future: 4 out of 100

For context

·1.92% dividend yield
Evidence: Medium Range $3.49 – $17.22

Fair value as of: Aug 30, 2026

From 24 valuation models · updated 6 days ago

Share price −5.9% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case ($17.22). The favourable scenario is already priced in.
  • Weak quality (31/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The model range is unusually wide ($3.49 to $17.22). The outcome hinges heavily on assumptions, so read the point estimate with caution.

Price vs Fair Value (5 years)

$34.77 $10.92 Fair Value $10.35 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 30, 2026.

How to read this chart

60‑month range $10.92 – $34.77 · fair‑value band $3.49 – $17.22 · the $21.91 price screens above the $10.35 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Aug 30, 2026.

Full chart & analysis →

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

Analysis

Primo Brands Corporation (PRMB) currently trades at $21.91, while our model-based Fair Value estimate is $10.35, implying the stock looks roughly 111.6% overvalued today. The Quality Score stands at 31/100 (below-average quality), in the Consumer Defensive sector. Bull case: the DCF Models group reads highest at a median of $10.92 per share, and 4 of the 24 models we run sit above the $21.91 price. Bear case: the Earnings-Based group reads lowest at $1.68, and 20 of the 24 models stay below the price. Evidence for this calculation is medium.

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 Aug 30, 2026

Our scenario range runs from $3.49 (bear case) to $17.22 (bull case); at $21.91, 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 29% below its 52-week high and 55% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at −23% fair-value upside, at −53%, 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, family-balanced 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. Every input is real reported data, nothing guessed.

Model 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. Evidence
Highest evidence
FCF DCF $3.91 $14.90 77
Residual Income $5.76 $5.54 $4.33 76
Growth DCF $3.43 $13.39 75
All 24 models by family
DCF Models
FCF DCF $3.91 $14.90 77
Owner Earnings $2.98 $13.36 73
5Y Revenue Exit $2.53 $15.12 $32.12 65
5Y EBITDA Exit $12.32 $34.69 $62.48 71
10Y Revenue Exit $10.92 $27.56 64
10Y EBITDA Exit $6.72 $24.69 $51.66 62
Earnings-Based
Graham-Dodd $1.13 $4.66 $6.35 64
Lynch FV $1.18 $1.68 $2.18 61
PEG = 1.0 $1.18 $1.68 $2.18 57
EPV $3.97 $6.65 $8.95 72
Dividend Discount
Gordon GGM $3.66 $7.30 $11.05 67
DDM Multi-Stage $3.66 $6.31 $7.70 67
Multiples
P/E Multiple $2.61 $3.48 $4.35 63
P/S Multiple $2.11 $2.82 $3.52 58
P/B Multiple $2.11 $2.82 $3.52 55
EV/EBIT $13.43 $22.23 $31.04 64
EV/EBITDA $23.61 $35.81 $48.01 66
EV/Revenue $5.87 $13.95 $22.03 50
Asset-Based
NCAV (Graham) $4.12 $5.53 $8.25 54
Growth DCF
Growth DCF $3.43 $13.39 75
Rev-Margin DCF $2.53 $14.73 $29.90 66
Economic Profit
Residual Income $5.76 $5.54 $4.33 76
ROIC Compounder $3.97 $6.65 $9.94 70
Growth Earnings
Growth-Adj P/E $2.02 $2.88 $3.75 67

Widest divergence: DCF Models ($10.92) versus Earnings-Based ($1.68). Highest evidence: FCF DCF (77).

Notify me when PRMB reaches fair value

Put PRMB on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 115.3
P/S ratio 1.04 P/E × margin
EPS (TTM) $0.1900 price ÷ EPS = P/E 115.3
Dividend yield 1.9%
Net margin 0.9% FY2025
Return on equity 2.3% TTM
More key figures
Profitability
Return on assets (EBIT) 5.5% avg 5y
Operating margin 11.0% TTM
Growth
Revenue (TTM) $6.7B TTM
Revenue growth (YoY) +0.8% 3y avg +57.9%
EPS growth (YoY) −5.8%
Balance sheet & cash flow
Free cash flow $310M FY2025
Net debt $5.3B FY2025 · ≈ 17.3 yrs of FCF

Figures from reported company fundamentals · as of Aug 30, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 31/100

Of which business quality 33 · Market factors (momentum, volatility) 43

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 41
Price trend over the last 3–12 months (market factor)
52W Momentum 39
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

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. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+57.9%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+27.8%
Avg. revenue growth/yr (34Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+12.6%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, adjusted) plus dividend yield: value created per share and year.
+66.5% (64.6 + 1.9)
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 112% overvalued. Compare with The Coca-Cola Company →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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 · 87 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 31 · Bottom 25%
Fair Value upside −53% · 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) 1.9% · Below median
Debt / equity 1.70× · Higher than 75% of peers

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

P/E (TTM) 115.3× · 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

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 19
FUTURE4 · sector 43
PAST9 · sector 51
HEALTH15 · sector 97
DIVIDEND38 · sector 54

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

Similar stocks

10 more Beverages - Non-Alcoholic stocks, each showing price versus our Fair Value estimate (as of Aug 30, 2026).

Stock Price Fair Value vs Fair Value
The Coca-Cola Company KO $89.06 $36.57 −59%
PepsiCo, Inc PEP $139.72 $106.91 −23%
Monster Beverage Corporation MNST $46.70 $35.82 −23%
Nongfu Spring Co 9633 HK$42.54 HK$30.90 −27%
Coca-Cola Europacific Partners PLC CCEP €92.10 €70.86 −23%
Keurig Dr Pepper Inc KDP $32.18 $30.99 −4%
Coca-Cola FEMSA, S.A. KOF $112.58 $108.50 −4%
Coca-Cola HBC AG EEE €53.10 €46.77 −12%
Varun Beverages Limited VBL ₹431.00 ₹187.49 −56%
Eastroc Beverage (Group) Co 605499 ¥123.07 ¥107.57 −13%

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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Primo Brands Corporation (PRMB) overvalued or undervalued?
As of Aug 30, 2026, our model estimates a fair value of $10.35 versus a price of $21.91, about −53% upside (overvalued).
What is the fair value of PRMB?
Our model-based fair value for Primo Brands Corporation is $10.35 (as of Aug 30, 2026), built from audited fundamentals. The current price: $21.91.
What is the quality score of PRMB?
Primo Brands Corporation has a Quality Score of 31/100. 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 Primo Brands Corporation (PRMB)?
Primo Brands Corporation reported trailing-twelve-month revenue of about $6.7B (latest available figure, as of Aug 30, 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 1.92% relative to its recent price (as of Aug 30, 2026).
Free · no account needed

Watch Primo Brands Corporation in the live analysis

One click puts Primo Brands Corporation 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.