investorscraft@gmail.com

Intrinsic ValueZevia PBC (ZVIA)

Previous Close$1.85
Intrinsic Value
Upside potential
Previous Close
$1.85

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

Zevia PBC operates in the non-alcoholic beverage industry, specializing in zero-calorie, naturally sweetened beverages. The company’s core revenue model is driven by the sale of its proprietary products, including carbonated soft drinks, energy drinks, and teas, which are marketed as healthier alternatives to traditional sugary beverages. Zevia differentiates itself by using plant-based sweeteners like stevia, catering to health-conscious consumers seeking low-sugar or sugar-free options. The company competes in a highly saturated market dominated by large players like Coca-Cola and PepsiCo, but it has carved out a niche by emphasizing clean-label ingredients and sustainability. Its direct-to-consumer platform and partnerships with major retailers bolster its distribution reach. Despite its small scale relative to industry giants, Zevia’s focus on wellness trends positions it for potential growth in the functional beverage segment.

Revenue Profitability And Efficiency

Zevia reported revenue of $155.0 million for FY 2024, reflecting its growing presence in the health-focused beverage market. However, the company posted a net loss of $20.0 million, with diluted EPS of -$0.34, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at $1.0 million, while capital expenditures remained modest at $283,000, suggesting restrained investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow highlight inefficiencies in converting revenue into sustainable profits. With a net loss and minimal capital expenditures, Zevia’s ability to scale profitably remains uncertain. The lack of positive cash generation raises questions about its long-term capital efficiency, particularly as it competes against well-funded rivals in the beverage industry.

Balance Sheet And Financial Health

Zevia maintains a relatively strong liquidity position, with $30.7 million in cash and equivalents and only $1.3 million in total debt. This low leverage provides flexibility, but the recurring losses could strain cash reserves over time. The balance sheet suggests short-term stability, but sustained profitability will be critical to maintaining financial health.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s niche positioning in health-conscious beverages offers potential upside. Zevia does not pay dividends, reinvesting any available cash into operations. Given its current unprofitability, dividend payments are unlikely in the near term, with focus remaining on achieving sustainable growth.

Valuation And Market Expectations

The market likely views Zevia as a speculative growth play, given its niche focus and unprofitability. With a negative EPS and uncertain path to profitability, valuation metrics are challenging to assess. Investors may be betting on long-term adoption of healthier beverages, but execution risks remain high in a competitive industry.

Strategic Advantages And Outlook

Zevia’s strategic advantage lies in its clean-label, zero-calorie product lineup, aligning with shifting consumer preferences. However, the outlook is tempered by profitability challenges and intense competition. Success will depend on scaling distribution, improving margins, and differentiating further in a crowded market. The company’s ability to capitalize on wellness trends will be pivotal to its long-term viability.

Sources

Company filings, CIK 0001854139

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