Primo Brands Corp. (PRMB) intrinsic value & 10-year financials
Primo Brands Corp. (PRMB) has a Graham intrinsic value of $5.17 per share. At $19.72 on Oct 17, 2026, the stock trades 281% above that value. Over the last 5 fiscal years revenue grew 14.5% a year to $6.7B, with an average return on invested capital of 5.1%.
- Graham intrinsic value
- $5.17
- Share price (Oct 17, 2026)
- $19.72
- Price vs Graham value
- 281% above
- Market cap
- $7.4B
- Revenue (FY2025)
- $6.7B
- Revenue growth (5-yr CAGR)
- 14.5%
- ROIC (10-yr avg)
- 5.1%
- Free cash flow (FY2025)
- $302.9M
PRMB 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $6.7B | $60.1M | $0.16 | $302.9M | 6.5% | 2.8% |
| FY2024 | $5.2B | -$16.4M | -$0.07 | $313.6M | 7.0% | 3.2% |
| FY2023 | $4.7B | $92.8M | $0.29 | $117.3M | 8.6% | 9.3% |
| FY2022 | $4.4B | -$126.7M | -$0.74 | -$150.2M | 0.5% | — |
| FY2021 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Primo Brands Corp revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Primo Brands Corp has historically struggled to out-earn its cost of capital, averaging just 5.1% ROIC.
Primo Brands Corp capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Primo Brands Corp is modeled at 14.5% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $5.17 per share.