Anheuser-Busch InBev SA/NV
Bear Case (25th pct.)
-6.4% vs price
Base Case (Median)
9.2% vs price
Bull Case (75th pct.)
34.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $131.17 | 62.2% | High (40%) |
| PE Comparable | $88.33 | 9.2% | Medium (25%) |
| Growth Trajectory DCF | $82.38 | 1.9% | Medium (20%) |
| Graham Number | $69.00 | -14.7% | High (80%) |
| EV/EBITDA | $105.06 | 29.9% | Medium (20%) |
| EV/FCF | $112.88 | 39.6% | Medium (20%) |
| Earnings Power Value | $52.90 | -34.6% | High (70%) |
Based on 7 out of 8 methods, BUD appears fairly valued at the current price of $80.87. The base case fair value of $88.33 implies 9.2% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.