PB

Primo Brands Corporation

PRMBยทNYSE

$24.19

-1.4%
Consumer DefensiveBeverages - Non-Alcoholic

Primo Water Corporation provides water direct to consumers and water filtration services in North America and Europe. It offers bottled water, purified bottled water, premium spring, sparkling and flavored water, mineral water, filtration equipment, and coffee; as well as water dispensers, and self-service refill drinking water. The company offers its products under the Primo, Alhambra, Crystal Rock, Mountain Valley, Deep Rock, Hinckley Springs, Crystal Springs, Kentwood Springs, Mount Olympus, Pureflo, Nursery, Sierra Springs, Sparkletts, Clear Mountain Natural Spring Water, Earth2O, Renรผ, Water Event Pure Water Solutions, Canadian Springs, Labrador Source, Decantae, Eden, Eden Springs, Chateaud'eau, and Mey Eden brands. It provides its services to residential customers, small and medium-sized businesses, and regional and national corporations and retailers. The company was formerly known as Cott Corporation and changed its name to Primo Water Corporation in March 2020. Primo Water Corporation was incorporated in 1955 and is headquartered in Tampa, Florida.

At a Glance

Live Snapshot
Market Cap$8.78B
EPS0.1600
P/E Ratio151.19
Earnings Date08/06/2026
PB

Primo Brands Corporation Fair Value Envelope

PRMB ยท NYSE

Our analysis suggests that PRMB has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $24.19, this represents a potential HIDDEN relative to our calculated worth for Primo Brands Corporation.

Intrinsic Value
Current Price: $24.19

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$7.5B
+ Cash & Equivalents$376.9M
Firm Value$7.9B
- Debt$5.7B
Equity Value$2.2B
/ Shares Outstanding370,285,818B
DCF Value$6
OVERVALUED BY 75%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$672.2M
$657.4M
$642.9M
$628.7M
$614.8M
$601.2M
$587.9M
$574.9M
$562.3M
$549.8M
Maintenance CapEx
-$73.8M
-$72.2M
-$70.6M
-$69.0M
-$67.5M
-$66.0M
-$64.6M
-$63.1M
-$61.7M
-$60.4M
Owner Earnings
$598.4M
$585.2M
$572.3M
$559.6M
$547.3M
$535.2M
$523.4M
$511.8M
$500.5M
$489.5M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$554.1M
$501.7M
$454.3M
$411.3M
$372.5M
$337.3M
$305.4M
$276.5M
$250.4M
$226.7M
Terminal Value represents 51.1% of Enterprise Value