Z

Zevia PBC
NYSE:ZVIA

Watchlist Manager
Zevia PBC
NYSE:ZVIA
Watchlist
Price: 2.12 USD -8.62%
Market Cap: 154.8m USD
Have any thoughts about
Zevia PBC?
Write Note

Intrinsic Value

ZVIA's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one ZVIA stock under the Base Case scenario is 3.44 USD. Compared to the current market price of 2.12 USD, Zevia PBC is Undervalued by 38%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

ZVIA Intrinsic Value
3.44 USD
Undervaluation 38%
Intrinsic Value
Price
Z
Worst Case
Base Case
Best Case

Valuation Backtest
Zevia PBC

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for ZVIA cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about ZVIA?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Zevia PBC

Provide an overview of the primary business activities
of Zevia PBC.

What unique competitive advantages
does Zevia PBC hold over its rivals?

What risks and challenges
does Zevia PBC face in the near future?

Has there been any significant insider trading activity
in Zevia PBC recently?

Summarize the latest earnings call
of Zevia PBC.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Zevia PBC.

Provide P/S
for Zevia PBC.

Provide P/E
for Zevia PBC.

Provide P/OCF
for Zevia PBC.

Provide P/FCFE
for Zevia PBC.

Provide P/B
for Zevia PBC.

Provide EV/S
for Zevia PBC.

Provide EV/GP
for Zevia PBC.

Provide EV/EBITDA
for Zevia PBC.

Provide EV/EBIT
for Zevia PBC.

Provide EV/OCF
for Zevia PBC.

Provide EV/FCFF
for Zevia PBC.

Provide EV/IC
for Zevia PBC.

Show me price targets
for Zevia PBC made by professional analysts.

What are the Revenue projections
for Zevia PBC?

How accurate were the past Revenue estimates
for Zevia PBC?

What are the Net Income projections
for Zevia PBC?

How accurate were the past Net Income estimates
for Zevia PBC?

What are the EPS projections
for Zevia PBC?

How accurate were the past EPS estimates
for Zevia PBC?

What are the EBIT projections
for Zevia PBC?

How accurate were the past EBIT estimates
for Zevia PBC?

Compare the revenue forecasts
for Zevia PBC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Zevia PBC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Zevia PBC against its competitors.

Analyze the profit margins
(gross, operating, and net) of Zevia PBC compared to its peers.

Compare the P/E ratios
of Zevia PBC against its peers.

Discuss the investment returns and shareholder value creation
comparing Zevia PBC with its peers.

Analyze the financial leverage
of Zevia PBC compared to its main competitors.

Show all profitability ratios
for Zevia PBC.

Provide ROE
for Zevia PBC.

Provide ROA
for Zevia PBC.

Provide ROIC
for Zevia PBC.

Provide ROCE
for Zevia PBC.

Provide Gross Margin
for Zevia PBC.

Provide Operating Margin
for Zevia PBC.

Provide Net Margin
for Zevia PBC.

Provide FCF Margin
for Zevia PBC.

Show all solvency ratios
for Zevia PBC.

Provide D/E Ratio
for Zevia PBC.

Provide D/A Ratio
for Zevia PBC.

Provide Interest Coverage Ratio
for Zevia PBC.

Provide Altman Z-Score Ratio
for Zevia PBC.

Provide Quick Ratio
for Zevia PBC.

Provide Current Ratio
for Zevia PBC.

Provide Cash Ratio
for Zevia PBC.

What is the historical Revenue growth
over the last 5 years for Zevia PBC?

What is the historical Net Income growth
over the last 5 years for Zevia PBC?

What is the current Free Cash Flow
of Zevia PBC?

Discuss the annual earnings per share (EPS)
trend over the past five years for Zevia PBC.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Zevia PBC

Current Assets 66.1m
Cash & Short-Term Investments 32.7m
Receivables 10m
Other Current Assets 23.4m
Non-Current Assets 6.8m
PP&E 3m
Intangibles 3.3m
Other Non-Current Assets 522k
Current Liabilities 23.2m
Accounts Payable 14.9m
Accrued Liabilities 8.3m
Non-Current Liabilities -22.8m
Other Non-Current Liabilities -22.8m
Efficiency

Earnings Waterfall
Zevia PBC

Revenue
153.4m USD
Cost of Revenue
-85.5m USD
Gross Profit
67.9m USD
Operating Expenses
-93.1m USD
Operating Income
-25.2m USD
Other Expenses
3.7m USD
Net Income
-21.5m USD

Free Cash Flow Analysis
Zevia PBC

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

ZVIA Profitability Score
Profitability Due Diligence

Zevia PBC's profitability score is 25/100. The higher the profitability score, the more profitable the company is.

25/100
Profitability
Score

Zevia PBC's profitability score is 25/100. The higher the profitability score, the more profitable the company is.

ZVIA Solvency Score
Solvency Due Diligence

Zevia PBC's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Low D/E
Short-Term Solvency
66/100
Solvency
Score

Zevia PBC's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ZVIA Price Targets Summary
Zevia PBC

Wall Street analysts forecast ZVIA stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ZVIA is 2.4 USD with a low forecast of 0.96 USD and a high forecast of 5.25 USD.

Lowest
Price Target
0.96 USD
55% Downside
Average
Price Target
2.4 USD
13% Upside
Highest
Price Target
5.25 USD
148% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for ZVIA?

Click here to dive deeper.

Dividends

Zevia PBC
does not pay dividends
Shareholder Yield

Current shareholder yield for ZVIA is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

ZVIA Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

Zevia PBC

Country

United States of America

Industry

Beverages

Market Cap

154.7m USD

Dividend Yield

0%

Description

Zevia PBC engages in the production of zero-calorie diet sodas. The company is headquartered in Encino, California and currently employs 119 full-time employees. The company went IPO on 2021-07-22. The firm is a beverage brand that offers a platform of products, including a variety of flavors across soda, energy drinks, organic tea, mixers, kidz drinks, and sparkling water. The company offers a portfolio carbonated and non-carbonated soft drinks under the Zevia brand. Zevia's soda is available in 15 different flavors. Zevia's energy drinks are zero sugar energy drinks, which is available in six flavors: grapefruit, kola, mango ginger, raspberry lime, pineapple paradise and strawberry kiwi. Mixers are its non-alcoholic beverage that is available in three flavors: ginger beer, tonic and lemon lime with bitters. Organic tea is a zero calorie, naturally sweetened ready-to-drink tea offered in eight flavors, including two caffeine-free options. Its kidz drinks are available in six kid-friendly flavors. Its sparkling water are lightly flavored sparkling water that is available in two flavors.

Contact

CALIFORNIA
Encino
15821 Ventura Blvd., Suite 145
+13102027000.0
www.zevia.com

IPO

2021-07-22 00:00:00

Employees

119

Officers

Executive Chairman of the Board of Directors
Mr. Padraic L. Spence
CEO, President & Director
Ms. Amy E. Taylor
Senior VP, General Counsel & Corporate Secretary
Ms. Lorna R. Simms
CFO & Principal Accounting Officer
Mr. Girish Satya
Senior VP of Operations & Chief Supply Chain Officer
Mr. Bill Williamson
Sr. Director of Finance & Investor Relations
Gregory Davis
Show More
Senior VP of Marketing & Chief Marketing Officer
Ms. Kirsten Suarez
Senior VP of Sales & Chief Commercial Officer
Mr. Alfred A. Guarino
Senior Vice President of People
Ms. Soley Van Lokeren
Senior VP Finance & Business Transformation
Ms. Florence Neubauer
Show Less

See Also

Discover More
What is the Intrinsic Value of one ZVIA stock?

The intrinsic value of one ZVIA stock under the Base Case scenario is 3.44 USD.

Is ZVIA stock undervalued or overvalued?

Compared to the current market price of 2.12 USD, Zevia PBC is Undervalued by 38%.

Back to Top