Anheuser-Busch InBev SA/NV
Bear Case (25th pct.)
-27.4% vs price
Base Case (Median)
-15.8% vs price
Bull Case (75th pct.)
15.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $31.09 | -61.3% | High (40%) |
| PE Comparable | $76.94 | -4.3% | Medium (25%) |
| Growth Trajectory DCF | $67.70 | -15.8% | Medium (20%) |
| Graham Number | $64.40 | -19.9% | High (80%) |
| EV/EBITDA | $108.57 | 35.1% | Medium (20%) |
| EV/FCF | $114.02 | 41.9% | Medium (20%) |
| Earnings Power Value | $52.30 | -34.9% | High (70%) |
Based on 7 out of 8 methods, BUDFF appears fairly valued at the current price of $80.37. The base case fair value of $67.70 implies 15.8% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.