investorscraft@gmail.com

Intrinsic ValueAnheuser-Busch InBev SA/NV (BUD)

Previous Close$58.36
Intrinsic Value
Upside potential
Previous Close
$58.36

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 (AB InBev) is a global leader in the brewing industry, operating in over 50 countries with a portfolio of more than 500 beer brands. The company’s core revenue model is driven by volume sales of its flagship brands, including Budweiser, Stella Artois, and Corona, complemented by premium and craft offerings. AB InBev leverages economies of scale, extensive distribution networks, and strategic acquisitions to maintain its dominant market position. The company operates in a highly competitive but stable industry, where brand loyalty and marketing prowess play critical roles. AB InBev’s market leadership is reinforced by its ability to adapt to regional tastes while maintaining global brand consistency. Its diversified geographic footprint mitigates risks associated with regional economic fluctuations, providing resilience against market volatility. The company also invests heavily in innovation, sustainability, and digital transformation to stay ahead of evolving consumer preferences and regulatory pressures.

Revenue Profitability And Efficiency

AB InBev reported revenue of $59.77 billion for FY 2024, with net income of $5.86 billion, reflecting a net margin of approximately 9.8%. The company generated $15.06 billion in operating cash flow, demonstrating strong operational efficiency. Capital expenditures totaled $3.86 billion, indicating continued investment in production capacity and efficiency improvements. These metrics underscore AB InBev’s ability to convert revenue into profitability while maintaining disciplined capital allocation.

Earnings Power And Capital Efficiency

Diluted EPS stood at $2.86, supported by robust earnings power derived from high-margin premium brands and cost optimization initiatives. The company’s capital efficiency is evident in its ability to generate significant cash flow relative to its capital expenditures, enabling debt reduction and shareholder returns. AB InBev’s scale and operational leverage provide a competitive edge in maintaining profitability despite inflationary pressures.

Balance Sheet And Financial Health

AB InBev’s balance sheet shows $11.17 billion in cash and equivalents against total debt of $72.17 billion, reflecting a leveraged but manageable position. The company’s strong cash flow generation supports its debt servicing capabilities. While the debt level is elevated, it is typical for the capital-intensive brewing industry and is offset by the company’s stable revenue streams and global diversification.

Growth Trends And Dividend Policy

AB InBev has demonstrated consistent growth in premium and craft beer segments, offsetting slower growth in traditional markets. The company paid a dividend of $1.33 per share, signaling a commitment to returning capital to shareholders. Future growth is expected to be driven by emerging markets, premiumization trends, and efficiency gains, though macroeconomic headwinds may temper near-term performance.

Valuation And Market Expectations

The market values AB InBev based on its stable cash flows, global brand equity, and growth potential in emerging markets. Current valuation metrics reflect expectations of moderate revenue growth and margin expansion, balanced against high leverage and competitive pressures. Investor sentiment is cautiously optimistic, with focus on the company’s ability to navigate cost inflation and shifting consumer preferences.

Strategic Advantages And Outlook

AB InBev’s strategic advantages include its unparalleled brand portfolio, global distribution network, and cost leadership. The company is well-positioned to capitalize on long-term trends such as premiumization and health-conscious consumption. However, challenges include regulatory scrutiny, commodity price volatility, and geopolitical risks. The outlook remains positive, with growth initiatives and debt reduction likely to enhance shareholder value over time.

Sources

Company filings (10-K), 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