PRBZF (Premium Brands Holdings) Intrinsic Value: DCF (FCF Based): $0.64 (As of Aug. 14, 2026) — 78% Below Median

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

PRBZF Premium Brands Holdings Corp PRBZF
86 GF Score
Price $59.39
GF Value $74.75
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is Premium Brands Holdings Intrinsic Value: DCF (FCF Based)?

Premium Brands Holdings PRBZF -0.74% 86 Intrinsic Value: DCF (FCF Based) is $0.64 as of Aug. 14, 2026, which is 78% below its 10-year median of 2.96. GuruFocus rates PRBZF with a GF Score™ of 86/100 and a GF Value™ of $74.75 (Modestly Undervalued). The stock has 5 warning signs investors should review. Among 218 Consumer Packaged Goods companies, Premium Brands Holdings ranks worse than 98.62% on this metric.

As of today (2026-08-14), Premium Brands Holdings's intrinsic value calculated from the Discounted Cash Flow model is $0.64.

Note: Discounted Cash Flow model is only suitable for predictable companies (Business Predictability Rank higher than 1-Star). If the company's predictability rank is 1-Star or Not Rated, result may not be accurate due to the low predictability of business and the data will not be stored into our database.

Premium Brands Holdings's Predictability Rank is 4.5-Stars.

Margin of Safety (FCF Based) using Discounted Cash Flow model for Premium Brands Holdings is -9,179.69%.

The industry rank for Premium Brands Holdings's Intrinsic Value: DCF (FCF Based) or its related term are showing as below:

PRBZF's Price-to-DCF (FCF Based) is ranked worse than
98.62% of 218 companies
in the Consumer Packaged Goods industry
Industry Median: 1.08 vs PRBZF: 92.80

Premium Brands Holdings  (OTCPK:PRBZF) Intrinsic Value: DCF (FCF Based) Explanation

Unlike valuation methods such as Net Current Asset Value, Tangible Book per Share, Graham Number, Median PS Value etc, discounted Cash Flow model evaluates the companies based on their future earnings power instead of their assets.


Be Aware

What you need to know about the DCF model:

1. The DCF model evaluates a company based on its future earnings power
2. Growth is taken into account; therefore a faster growth company is worth more if everything else is the same.
3. Since we are projecting future growth, it is assumed that the company will grow at the same rate as it did during the past 10 years. Therefore this model works better for the companies that have relatively consistent performance.
4. The DCF model works poorly for inconsistent performers such as cyclicals.
5. What discount rate should you use? Your expected return from the investment is a good discount rate assumption.
6. A larger margin of safety should be required for companies with less predictable businesses.

You can screen for stocks that trade below their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) with the GuruFocus All-in-One Screener. Companies with a high Predictability Rank that trade at a discount to their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) can be found in the screen of Undervalued Predictable Companies.


Premium Brands Holdings Intrinsic Value: DCF (FCF Based) Related Terms


Premium Brands Holdings Intrinsic Value: DCF (FCF Based) Historical Data

* Premium members only.

The historical data trend for Premium Brands Holdings's Intrinsic Value: DCF (FCF Based) can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Premium Brands Holdings Intrinsic Value: DCF (FCF Based) Chart

Premium Brands Holdings Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: DCF (FCF Based)
Get a 7-Day Free Trial Premium Member Only Premium Member Only -20.25 -30.20 7.14 -21.88 -25.42

Premium Brands Holdings Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: DCF (FCF Based) Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -27.67 -34.77 -25.42 -32.22 1.03

PRBZF vs KHC, GIS: Intrinsic Value: DCF (FCF Based) Comparison

For the Packaged Foods subindustry, Premium Brands Holdings's Price-to-DCF (FCF Based), along with its competitors' market caps and Price-to-DCF (FCF Based) data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Premium Brands Holdings Price-to-DCF (FCF Based) vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Premium Brands Holdings's Price-to-DCF (FCF Based) distribution charts can be found below:

* The bar in red indicates where Premium Brands Holdings's Price-to-DCF (FCF Based) falls into.


PRBZF
86GF Score
Premium Brands Holdings Corp PRBZF
Intrinsic Value: DCF (FCF Based) is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Premium Brands Holdings Intrinsic Value: DCF (FCF Based) Calculation

This is the intrinsic value calculated from the Discounted Cash Flow model with default parameters. In a discounted cash flow model, the future cash flow is estimated based on a cash flow growth rate and a discount rate. The cash flow of the future is discounted to its current value at the discount rate. All of the discounted future cash flow is added together to get the current intrinsic value of the company.

Usually a two-stage model is used when calculating a stock's intrinsic value using a discounted cash flow model. The first stage is called the growth stage; the second is called the terminal stage. In the growth stage the company grows at a faster rate. Because it cannot grow at that rate forever, a lower rate is used for the terminal stage.

GuruFocus DCF calculator is a two-stage model. The default values are defined as:

1. Discount Rate: d = 10%
A reasonable discount rate assumption should be at least the long term average return of the stock market, which can be estimated from risk free rate plus risk premium of stock market. GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate and rounded up to the nearest integer. It is updated daily. The current risk-free rate is 3.42%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default. Then we added a risk premium of 6% to get the estimated discount rate. Some investors use their expected rate of return, which is also reasonable. A typical discount rate can be anywhere between 6% - 20%.

2. Growth Rate in the growth stage: g1 = 5%
The Growth Rate in the growth stage is initially set as the default 10-Year FCF Growth Rate (Per Share). In cases where the 10-year growth rate is unavailable, it defaults to using the 5-Year FCF Growth Rate (Per Share). If both the 10-year and 5-year growth rates are unavailable, the system defaults to the 3-Year FCF Growth Rate (Per Share).
However, it's important to note that there is a growth rate range. If the calculated growth rate exceeds 20%, it will be capped at 20%. Conversely, if the calculated growth rate falls below 5%, it will be adjusted to 5% to maintain a reasonable range.
=> Premium Brands Holdings's average Free Cash Flow Growth Rate in the past 3 years was 1.70%, which is less than 5%. GuruFocus defaults => Growth Rate: 5%

3. Years of Growth Stage: y1 = 10

4. Terminal Growth Rate: g2 = 4%

5. Years of Terminal Growth: y2 = 10

6. Free Cash Flow per Share: fcf = $0.051.
However, GuruFocus DCF calculator is actually a Discounted Earnings calculator, the EPS without NRI is used as the default. The reason we are doing this is we found that historically stock prices are more correlated with earnings than free cash flow.

All of the default settings can be changed and the results are calculated automatically.

Premium Brands Holdings's Intrinsic Value: DCF (FCF Based) for today is calculated as

Intrinsic Value: DCF (FCF Based)=Free Cash Flow per Share*{[(1+g1)/(1+d)+(1+g1)^2/(1+d)^2+...+(1+g1)^10/(1+d)^10]
+(1+g1)^10/(1+d)^10*[(1+g2)/(1+d)+(1+g2)^2/(1+d)^2+...+(1+g2)^10/(1+d)^10]}

set x = (1+g1)/(1+d) = (1+0.05)/(1+0.1) = 0.95454545454545
and y = (1+g2)/(1+d) = (1+0.04)/(1+0.1) = 0.94545454545455

Intrinsic Value: DCF (FCF Based)=Free Cash Flow per Share*{[x+x^2+...+x^10]+x^10*[y+y^2+...+y^10]}
=Free Cash Flow per Share*[x*(1-x^10)/(1-x)+x^10*y*(1-y^10)/(1-y)]
=0.051*12.485
=0.64

Margin of Safety (FCF Based)=(Intrinsic Value: DCF (FCF Based)-Current Price)/Intrinsic Value: DCF (FCF Based)
=(0.64-59.39)/0.64
=-9,179.69 %

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: DCF (FCF Based) of $0.64 mean?
Premium Brands Holdings (PRBZF) has a Intrinsic Value: DCF (FCF Based) of $0.64 as of Aug. 14, 2026. Intrinsic Value: DCF (FCF Based) is the stock value based on a two-stage discounted free cash flow model. View historical data on Premium Brands Holdings and its competitors. This is 78% below median its historical median of 2.96. Over the past decade, Premium Brands Holdings' Intrinsic Value: DCF (FCF Based) has ranged from 0.57 to 93.77. According to the industry distribution chart, Premium Brands Holdings ranks #215 out of 218 companies in the Consumer Packaged Goods industry, placing it in the top 98.6%.
Is Premium Brands Holdings' Intrinsic Value: DCF (FCF Based) too high?
Premium Brands Holdings' current Intrinsic Value: DCF (FCF Based) of $0.64 is 78% below median its 10-year median of 2.96. Over the past 10 years, this metric has ranged from a low of 0.57 to a high of 93.77. The Consumer Packaged Goods industry median Intrinsic Value: DCF (FCF Based) is 1.08. Premium Brands Holdings' value of $0.64 is 40.7% below this industry median. Based on the distribution chart, Premium Brands Holdings ranks #215 out of 218 companies in the Consumer Packaged Goods industry, which is in the bottom quartile relative to peers. Overall, Premium Brands Holdings has a GF Score™ of 86/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Premium Brands Holdings' Intrinsic Value: DCF (FCF Based) compare to KHC and GIS?
According to the Consumer Packaged Goods industry distribution chart, Premium Brands Holdings ranks #215 out of 218 companies for Intrinsic Value: DCF (FCF Based). This places Premium Brands Holdings in the lower half of its industry. The industry median Intrinsic Value: DCF (FCF Based) is 1.08. Premium Brands Holdings' value of $0.64 is 40.7% below this benchmark. Historically, Premium Brands Holdings' own Intrinsic Value: DCF (FCF Based) has ranged from 0.57 to 93.77 over the past decade. While the company's 10-year median is 2.96 vs. the industry median of 1.08, Premium Brands Holdings has consistently been below the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: DCF (FCF Based) for a Consumer Packaged Goods company?
The median Intrinsic Value: DCF (FCF Based) among Consumer Packaged Goods companies is 1.08, based on 218 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: DCF (FCF Based) significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: DCF (FCF Based) should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Premium Brands Holdings's current Intrinsic Value: DCF (FCF Based) of $0.64 is 40.7% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: DCF (FCF Based) mean?
A high Intrinsic Value: DCF (FCF Based) can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: DCF (FCF Based) is the stock value based on a two-stage discounted free cash flow model. View historical data on Premium Brands Holdings and its competitors. For the Consumer Packaged Goods industry, the median Intrinsic Value: DCF (FCF Based) is 1.08 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Premium Brands Holdings's current Intrinsic Value: DCF (FCF Based) is $0.64, which is 78% below median its own 10-year median of 2.96. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Premium Brands Holdings stock overvalued right now?
Based on GuruFocus' analysis, Premium Brands Holdings (PRBZF) is currently considered Modestly Undervalued. The stock's GF Value™ is $74.75, compared to a current price of $59.39 — trading 20.5% below its estimated fair value. The current Intrinsic Value: DCF (FCF Based) is $0.64, which is 78% below median its 10-year median of 2.96 and 40.7% below the Consumer Packaged Goods industry median of 1.08. Premium Brands Holdings' overall GF Score™ is 86/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: DCF (FCF Based) calculated?
Intrinsic Value: DCF (FCF Based) is calculated from a company's financial statements. For Premium Brands Holdings (PRBZF), the current Intrinsic Value: DCF (FCF Based) is $0.64 as of Aug. 14, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Premium Brands Holdings (PRBZF) Overvalued in 2026?

Based on GuruFocus' analysis, Premium Brands Holdings stock appears to be undervalued. The current stock price of $59.39 is trading 20.5% below its estimated GF Value™ of $74.75. GuruFocus considers Premium Brands Holdings to be Modestly Undervalued.

Key valuation signals for PRBZF:

  • Intrinsic Value: DCF (FCF Based): $0.64 (78% below median its 10-year median of 2.96)
  • GF Value™: $74.75 vs. price of $59.39 (20.5% below fair value)
  • GF Score™: 86/100 with 5 warning signs
  • Industry Position: 40.7% below the Consumer Packaged Goods median (#215 of 218)

No single metric tells the full story. See the PRBZF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Premium Brands Holdings Business Description

Other Exchanges 5P7:GermanyPBH:Canada
Address 100 - 10991 Shellbridge Way, Richmond, BC, CAN, V6X 3C6
Premium Brands Holdings Corp is engaged in specialty food manufacturing, premium food distribution, and wholesale businesses with operations in British Columbia, Alberta, Saskatchewan, Manitoba, Ontario, Quebec, Nevada, and Washington State. The company's business segments include Specialty Foods, Premium Food Distribution. The Specialty Foods segment consists of its specialty food manufacturing businesses, which contributes majority of revenue; the Premium Food Distribution segment consists of the company's distribution and wholesale businesses. Its geographical segments are the United States and Canada.
86GF Score

Get the complete analysis for PRBZF

Intrinsic Value: DCF (FCF Based) is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$59.39
Price
$74.75
GF Value