/
DCF Valuation
Base-case fair value
$22.56
Intrinsic $30.08 · 25% MOS
Current price: $23.49
Base-case summary
Our base-case DCF for Primo Brands Corp (PRMB) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 40.5% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $325M in trailing free cash flow, this produces an intrinsic value of $30.08 per share. A 25% safety margin gives a fair value of $22.56, suggesting the stock is currently 4% overvalued against the $23.49 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$325M
Cash & equivalents
$288M
Total debt
$5.7B
Shares outstanding
366M