investorscraft@gmail.com

Intrinsic ValueAmbev S.A. (ABEV)

Previous Close$2.30
Intrinsic Value
Upside potential
Previous Close
$2.30

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

Ambev S.A. operates as a leading beverage company in Latin America, specializing in the production, distribution, and sale of beer, carbonated soft drinks, and other non-alcoholic beverages. The company dominates the Brazilian market, leveraging its extensive distribution network and strong brand portfolio, including flagship brands like Skol, Brahma, and Antarctica. Its vertically integrated operations, from raw material sourcing to retail distribution, provide cost efficiencies and competitive pricing power. Ambev also holds a significant presence in other Latin American countries, capitalizing on regional consumption trends and demographic growth. The company’s diversified product mix and focus on premiumization strategies help mitigate cyclical demand fluctuations. Its market leadership is reinforced by strategic partnerships, such as its long-standing affiliation with Anheuser-Busch InBev, which provides global scale advantages while allowing localized execution.

Revenue Profitability And Efficiency

Ambev reported revenue of BRL 89.5 billion for FY 2024, with net income reaching BRL 14.4 billion, reflecting a net margin of approximately 16.1%. The company generated BRL 26.1 billion in operating cash flow, demonstrating strong cash conversion capabilities. Capital expenditures totaled BRL 4.7 billion, indicating disciplined reinvestment in production capacity and efficiency improvements. These metrics underscore Ambev’s ability to maintain profitability while navigating inflationary and competitive pressures.

Earnings Power And Capital Efficiency

Diluted EPS stood at BRL 0.91, supported by robust operating leverage and cost management. The company’s capital efficiency is evident in its ability to sustain high cash flows relative to its asset base, with minimal reliance on debt financing. Ambev’s focus on optimizing working capital and supply chain efficiencies further enhances its earnings power, ensuring consistent returns even in volatile macroeconomic environments.

Balance Sheet And Financial Health

Ambev maintains a solid balance sheet, with BRL 28.6 billion in cash and equivalents against total debt of BRL 3.5 billion, reflecting a conservative leverage profile. The strong liquidity position provides flexibility for strategic initiatives, including potential acquisitions or shareholder returns. The low debt-to-equity ratio underscores the company’s financial stability and ability to withstand economic downturns.

Growth Trends And Dividend Policy

Ambev has demonstrated steady growth in key markets, driven by volume expansion and premium product adoption. The company paid a dividend of BRL 0.26 per share, aligning with its commitment to returning capital to shareholders. Future growth is expected to be fueled by market share gains, pricing strategies, and operational efficiencies, supported by favorable demographic trends in Latin America.

Valuation And Market Expectations

Ambev’s valuation reflects its dominant market position and consistent cash flow generation. Investors likely price in moderate growth expectations, balanced against regional economic risks. The company’s low leverage and high profitability metrics justify a premium relative to regional peers, with market sentiment influenced by execution on premiumization and cost control initiatives.

Strategic Advantages And Outlook

Ambev’s strategic advantages include its extensive distribution network, strong brand equity, and cost leadership in production. The outlook remains positive, with opportunities to expand premium offerings and digital sales channels. However, macroeconomic volatility and regulatory changes in key markets pose potential risks. The company’s disciplined capital allocation and focus on innovation position it well for sustained long-term growth.

Sources

Company filings, investor presentations

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