investorscraft@gmail.com

Intrinsic ValueAnheuser-Busch InBev SA/NV (1NBA.DE)

Previous Close60.06
Intrinsic Value
Upside potential
Previous Close
60.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Anheuser-Busch InBev SA/NV is a global leader in the alcoholic beverages industry, specializing in beer production and distribution. The company operates a diversified portfolio of over 500 brands, including iconic names like Budweiser, Corona, and Stella Artois, catering to a broad consumer base across premium, mainstream, and value segments. Its extensive geographic footprint spans both developed and emerging markets, reinforcing its dominance in the beer sector. AB InBev’s revenue model is driven by volume sales, brand equity, and strategic pricing, supported by a vertically integrated supply chain that enhances cost efficiency. The company leverages its scale to maintain competitive advantages in procurement, marketing, and distribution, while continuously innovating to meet evolving consumer preferences, such as low-alcohol and non-alcoholic beverages. Its market leadership is further solidified through acquisitions and partnerships, ensuring sustained growth in key regions like North America, Latin America, and Asia.

Revenue Profitability And Efficiency

In FY 2024, AB InBev reported revenue of €59.77 billion, reflecting its strong market presence and pricing power. Net income stood at €5.86 billion, with diluted EPS of €2.86, indicating robust profitability. Operating cash flow of €15.06 billion underscores efficient operations, though capital expenditures of €3.86 billion highlight ongoing investments in capacity and innovation. The company’s ability to generate consistent cash flow supports its financial flexibility.

Earnings Power And Capital Efficiency

AB InBev demonstrates solid earnings power, with a net income margin of approximately 9.8%. The company’s capital efficiency is evident in its ability to fund growth initiatives while maintaining profitability. Operating cash flow covers capital expenditures comfortably, allowing for debt servicing and shareholder returns. However, high total debt of €72.17 billion suggests leverage remains a focus area for management.

Balance Sheet And Financial Health

AB InBev’s balance sheet shows €11.17 billion in cash and equivalents, providing liquidity against €72.17 billion in total debt. The debt load is significant but manageable given the company’s stable cash flows and market position. The current financial structure reflects a balance between growth investments and maintaining leverage within acceptable limits, though refinancing risks may arise in volatile interest rate environments.

Growth Trends And Dividend Policy

The company has shown resilience in revenue growth, supported by premiumization and geographic diversification. AB InBev’s dividend policy, with a €1 per share payout, aligns with its commitment to returning capital to shareholders. Future growth may hinge on expanding in emerging markets and capturing trends like health-conscious beverages, though macroeconomic pressures could temper near-term expectations.

Valuation And Market Expectations

With a market cap of approximately €120.5 billion and a beta of 0.845, AB InBev is viewed as a stable defensive play. The valuation reflects its industry leadership and cash flow stability, though investor sentiment may be cautious due to leverage and slower growth in mature markets. The stock’s performance will likely hinge on execution in high-growth regions and debt management.

Strategic Advantages And Outlook

AB InBev’s strategic advantages include its unparalleled brand portfolio, global distribution network, and economies of scale. The outlook remains positive, driven by premiumization and emerging market expansion, but challenges such as regulatory pressures and input cost volatility persist. Long-term success will depend on innovation, cost control, and disciplined capital allocation.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount