Latest SEC snapshot (2026-05-04) highlights Return On Equity 1.9%, Return On Assets 0.5%, and Operating Margin 6.2%.
Valuation Snapshot
SEC-only DCF estimate using a normalized free cash flow base, cash, debt, and reported share count when available.
DCF value materially below priceOvervaluedLow confidence
-224%
fair value gap
Fair value per share
$29.78
Market price
$23.97
PRMB - Local security
PEG ratio
37.3x
P/E 149.4x /
growth 4%
DCF Growth Assumption
Enterprise value
$6.12B
Equity value
$10.9B
DCF fair value scenarios
Bear
$25.54
Overvalued
Growth
1%
Discount
11%
Terminal
2%
Gap -207%
Base
$29.78
Overvalued
Growth
4%
Discount
10%
Terminal
2.5%
Gap -224%
Bull
$36.46
Overvalued
Growth
7%
Discount
9%
Terminal
3%
Gap -252%
Base growth: DCF Growth Assumption.
Key valuation metrics
EV/Revenue
2.0x
Local security market EV / SEC revenue
EV/EBITDA
13.1x
Local security market EV / SEC EBITDA
P/E
149.4x
Local security market price / SEC EPS
P/S
1.3x
Local security market cap / SEC revenue
P/B
3.0x
Local security market cap / SEC equity
PEG
37.3x
P/E / DCF Growth Assumption
Core assumptions
Projection
5 years
FCF growth
4%
Discount rate
10%
Terminal growth
2.5%
SEC fact inputs
DCF base FCF
$419.9M
Trailing SEC FCF
Reported FCF
$419.9M
Net income
$58.7M
EBITDA
$1.04B
Cash
$376.7M
Debt
$5.16B
Equity
$2.96B
Shares
365,839,000
Data confidence notes
Dcf base free cash flow: dcf base starts from trailing sec free cash flow
Dcf base free cash flow: recent annual free cash flow history is thin
Dcf base free cash flow: trailing free cash flow is not positive
Dcf confidence is low for this sec-only free cash flow estimate
Base free cash flow is negative; dcf output is mechanically computed but high risk
Peg uses dcf growth assumption because historical sec growth is not positive
Dcf uses fallback growth assumption because historical free cash flow growth is unavailable
Compare This Company Through SEC-backed Metrics
Use these links to compare PRMB - Primo Brands Corp against other SEC filers on the same metric, then verify the company history from the paired facts page.
These supporting metrics stay fully source-backed for deeper research. Scan the latest value and reported period first, then open a metric page when you need the full filing trail.
This score is transparent and deterministic. We weight profitability, financial health, and growth metrics, then renormalize weights when SEC data is missing.
Metric
Weight
V1 threshold
ROIC
20
5% to 20%
ROE
15
8% to 25%
ROA
10
2% to 10%
Operating Margin
5
5% to 25%
Current Ratio
12
1.0x to 2.0x
Quick Ratio
8
0.8x to 1.5x
Debt to Equity
10
0.3x to 2.0x (lower is better)
Revenue YoY
10
-10% to +20%
Net Income YoY
10
-10% to +20%
How Calculated (standard_v1)
Metrics are computed with a market-consensus convention designed for cross-portal comparability.
TTM Operating Income / TTM Revenues
Current Assets / Current Liabilities (latest instant quarter)
(Current Assets - Inventory) / Current Liabilities; fallback: (Cash+Short-Term Investments + Accounts Receivable) / Current Liabilities
We use cookies and similar technologies to provide certain features, enhance
the user experience and, if you allow them, measure engagement and deliver
advertising. Analytics and marketing storage stay off until you grant
consent. By clicking on "Agree and continue", you declare your consent to
the use of the selected optional cookies.
Manage preferences
to update or revoke optional consent for future visits. For more information, see our
Privacy Policy
.