Intrinsic value of Primo Water - PRMW

Previous Close

$12.60

  Intrinsic Value

$64.23

stock screener

  Rating & Target

str. buy

+410%

Previous close

$12.60

 
Intrinsic value

$64.23

 
Up/down potential

+410%

 
Rating

str. buy

We calculate the intrinsic value of PRMW stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2016), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 0.4

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  12.60
  60.00
  54.50
  49.55
  45.10
  41.09
  37.48
  34.23
  31.31
  28.68
  26.31
  24.18
  22.26
  20.53
  18.98
  17.58
  16.32
  15.19
  14.17
  13.26
  12.43
  11.69
  11.02
  10.42
  9.87
  9.39
  8.95
  8.55
  8.20
  7.88
  7.59
Revenue, $m
  143
  229
  353
  529
  767
  1,082
  1,488
  1,997
  2,622
  3,374
  4,262
  5,292
  6,470
  7,799
  9,279
  10,911
  12,692
  14,620
  16,692
  18,904
  21,254
  23,738
  26,353
  29,098
  31,971
  34,973
  38,102
  41,361
  44,752
  48,278
  51,943
Variable operating expenses, $m
 
  215
  328
  485
  700
  984
  1,349
  1,808
  2,371
  3,048
  3,848
  4,767
  5,828
  7,024
  8,357
  9,827
  11,431
  13,167
  15,034
  17,026
  19,143
  21,380
  23,735
  26,208
  28,796
  31,499
  34,317
  37,253
  40,307
  43,482
  46,783
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  143
  215
  328
  485
  700
  984
  1,349
  1,808
  2,371
  3,048
  3,848
  4,767
  5,828
  7,024
  8,357
  9,827
  11,431
  13,167
  15,034
  17,026
  19,143
  21,380
  23,735
  26,208
  28,796
  31,499
  34,317
  37,253
  40,307
  43,482
  46,783
Operating income, $m
  0
  14
  26
  43
  67
  98
  139
  189
  251
  326
  414
  526
  643
  775
  922
  1,084
  1,261
  1,452
  1,658
  1,878
  2,111
  2,358
  2,618
  2,890
  3,176
  3,474
  3,785
  4,109
  4,445
  4,796
  5,160
EBITDA, $m
  11
  36
  56
  84
  121
  171
  235
  316
  415
  534
  674
  837
  1,024
  1,234
  1,468
  1,726
  2,008
  2,313
  2,641
  2,991
  3,362
  3,755
  4,169
  4,603
  5,058
  5,533
  6,028
  6,544
  7,080
  7,638
  8,218
Interest expense (income), $m
  5
  9
  16
  26
  40
  59
  84
  117
  157
  207
  267
  338
  420
  513
  619
  737
  867
  1,009
  1,162
  1,327
  1,504
  1,691
  1,889
  2,097
  2,316
  2,544
  2,783
  3,033
  3,292
  3,562
  3,843
Earnings before tax, $m
  -6
  4
  10
  17
  27
  39
  54
  73
  94
  119
  147
  188
  223
  261
  303
  347
  394
  443
  496
  550
  608
  667
  729
  793
  860
  930
  1,001
  1,076
  1,153
  1,233
  1,317
Tax expense, $m
  0
  1
  3
  5
  7
  11
  15
  20
  25
  32
  40
  51
  60
  71
  82
  94
  106
  120
  134
  149
  164
  180
  197
  214
  232
  251
  270
  290
  311
  333
  355
Net income, $m
  -6
  3
  7
  12
  20
  29
  40
  53
  69
  87
  108
  137
  163
  191
  221
  253
  287
  324
  362
  402
  444
  487
  532
  579
  628
  679
  731
  785
  842
  900
  961

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  16
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  391
  601
  928
  1,388
  2,013
  2,840
  3,905
  5,242
  6,882
  8,856
  11,186
  13,890
  16,982
  20,469
  24,355
  28,637
  33,311
  38,372
  43,810
  49,617
  55,784
  62,304
  69,168
  76,373
  83,915
  91,792
  100,006
  108,560
  117,460
  126,714
  136,332
Adjusted assets (=assets-cash), $m
  375
  601
  928
  1,388
  2,013
  2,840
  3,905
  5,242
  6,882
  8,856
  11,186
  13,890
  16,982
  20,469
  24,355
  28,637
  33,311
  38,372
  43,810
  49,617
  55,784
  62,304
  69,168
  76,373
  83,915
  91,792
  100,006
  108,560
  117,460
  126,714
  136,332
Revenue / Adjusted assets
  0.381
  0.381
  0.380
  0.381
  0.381
  0.381
  0.381
  0.381
  0.381
  0.381
  0.381
  0.381
  0.381
  0.381
  0.381
  0.381
  0.381
  0.381
  0.381
  0.381
  0.381
  0.381
  0.381
  0.381
  0.381
  0.381
  0.381
  0.381
  0.381
  0.381
  0.381
Average production assets, $m
  149
  238
  368
  551
  799
  1,128
  1,550
  2,081
  2,732
  3,516
  4,441
  5,515
  6,742
  8,126
  9,669
  11,369
  13,225
  15,234
  17,393
  19,698
  22,146
  24,735
  27,460
  30,320
  33,314
  36,442
  39,702
  43,098
  46,632
  50,306
  54,124
Working capital, $m
  6
  -13
  -20
  -30
  -43
  -61
  -83
  -112
  -147
  -189
  -239
  -296
  -362
  -437
  -520
  -611
  -711
  -819
  -935
  -1,059
  -1,190
  -1,329
  -1,476
  -1,629
  -1,790
  -1,958
  -2,134
  -2,316
  -2,506
  -2,704
  -2,909
Total debt, $m
  272
  466
  749
  1,148
  1,690
  2,408
  3,331
  4,489
  5,912
  7,623
  9,643
  11,988
  14,669
  17,692
  21,060
  24,773
  28,826
  33,213
  37,928
  42,963
  48,310
  53,962
  59,914
  66,160
  72,699
  79,528
  86,650
  94,066
  101,783
  109,806
  118,145
Total liabilities, $m
  327
  521
  804
  1,203
  1,745
  2,463
  3,386
  4,544
  5,967
  7,678
  9,698
  12,043
  14,724
  17,747
  21,115
  24,828
  28,881
  33,268
  37,983
  43,018
  48,365
  54,017
  59,969
  66,215
  72,754
  79,583
  86,705
  94,121
  101,838
  109,861
  118,200
Total equity, $m
  64
  80
  123
  185
  268
  378
  519
  697
  915
  1,178
  1,488
  1,847
  2,259
  2,722
  3,239
  3,809
  4,430
  5,103
  5,827
  6,599
  7,419
  8,286
  9,199
  10,158
  11,161
  12,208
  13,301
  14,438
  15,622
  16,853
  18,132
Total liabilities and equity, $m
  391
  601
  927
  1,388
  2,013
  2,841
  3,905
  5,241
  6,882
  8,856
  11,186
  13,890
  16,983
  20,469
  24,354
  28,637
  33,311
  38,371
  43,810
  49,617
  55,784
  62,303
  69,168
  76,373
  83,915
  91,791
  100,006
  108,559
  117,460
  126,714
  136,332
Debt-to-equity ratio
  4.250
  5.830
  6.070
  6.220
  6.310
  6.370
  6.410
  6.440
  6.460
  6.470
  6.480
  6.490
  6.490
  6.500
  6.500
  6.500
  6.510
  6.510
  6.510
  6.510
  6.510
  6.510
  6.510
  6.510
  6.510
  6.510
  6.510
  6.510
  6.520
  6.520
  6.520
Adjusted equity ratio
  0.128
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133
  0.133

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  -6
  3
  7
  12
  20
  29
  40
  53
  69
  87
  108
  137
  163
  191
  221
  253
  287
  324
  362
  402
  444
  487
  532
  579
  628
  679
  731
  785
  842
  900
  961
Depreciation, amort., depletion, $m
  11
  23
  30
  40
  54
  73
  97
  127
  164
  208
  260
  312
  381
  459
  546
  642
  747
  861
  983
  1,113
  1,251
  1,397
  1,551
  1,713
  1,882
  2,059
  2,243
  2,435
  2,635
  2,842
  3,058
Funds from operations, $m
  18
  26
  37
  53
  74
  101
  136
  180
  232
  295
  368
  449
  544
  650
  767
  895
  1,035
  1,184
  1,344
  1,515
  1,695
  1,884
  2,084
  2,292
  2,510
  2,737
  2,974
  3,220
  3,476
  3,742
  4,019
Change in working capital, $m
  2
  -5
  -7
  -10
  -13
  -18
  -23
  -29
  -35
  -42
  -50
  -58
  -66
  -74
  -83
  -91
  -100
  -108
  -116
  -124
  -132
  -139
  -146
  -154
  -161
  -168
  -175
  -183
  -190
  -197
  -205
Cash from operations, $m
  16
  30
  44
  63
  87
  119
  159
  208
  267
  337
  417
  507
  610
  724
  850
  987
  1,134
  1,292
  1,460
  1,639
  1,826
  2,024
  2,230
  2,446
  2,671
  2,905
  3,149
  3,403
  3,666
  3,940
  4,224
Maintenance CAPEX, $m
  0
  -8
  -13
  -21
  -31
  -45
  -64
  -88
  -118
  -154
  -199
  -251
  -312
  -381
  -459
  -546
  -642
  -747
  -861
  -983
  -1,113
  -1,251
  -1,397
  -1,551
  -1,713
  -1,882
  -2,059
  -2,243
  -2,435
  -2,635
  -2,842
New CAPEX, $m
  -13
  -89
  -130
  -183
  -248
  -328
  -423
  -531
  -651
  -784
  -925
  -1,074
  -1,228
  -1,384
  -1,542
  -1,700
  -1,856
  -2,009
  -2,159
  -2,305
  -2,448
  -2,588
  -2,725
  -2,860
  -2,994
  -3,127
  -3,261
  -3,396
  -3,533
  -3,674
  -3,818
Cash from investing activities, $m
  -163
  -97
  -143
  -204
  -279
  -373
  -487
  -619
  -769
  -938
  -1,124
  -1,325
  -1,540
  -1,765
  -2,001
  -2,246
  -2,498
  -2,756
  -3,020
  -3,288
  -3,561
  -3,839
  -4,122
  -4,411
  -4,707
  -5,009
  -5,320
  -5,639
  -5,968
  -6,309
  -6,660
Free cash flow, $m
  -147
  -67
  -99
  -141
  -192
  -254
  -327
  -410
  -502
  -601
  -706
  -818
  -929
  -1,041
  -1,152
  -1,259
  -1,364
  -1,464
  -1,559
  -1,650
  -1,735
  -1,816
  -1,893
  -1,966
  -2,036
  -2,104
  -2,170
  -2,236
  -2,302
  -2,369
  -2,436
Issuance/(repayment) of debt, $m
  166
  196
  284
  399
  542
  717
  923
  1,159
  1,423
  1,711
  2,020
  2,345
  2,681
  3,023
  3,368
  3,713
  4,053
  4,387
  4,715
  5,035
  5,347
  5,652
  5,952
  6,247
  6,539
  6,830
  7,121
  7,416
  7,716
  8,023
  8,339
Issuance/(repurchase) of shares, $m
  -1
  27
  37
  49
  64
  81
  102
  125
  150
  176
  202
  222
  248
  273
  296
  316
  334
  349
  361
  371
  377
  380
  381
  379
  375
  369
  361
  352
  342
  330
  318
Cash from financing (excl. dividends), $m  
  161
  223
  321
  448
  606
  798
  1,025
  1,284
  1,573
  1,887
  2,222
  2,567
  2,929
  3,296
  3,664
  4,029
  4,387
  4,736
  5,076
  5,406
  5,724
  6,032
  6,333
  6,626
  6,914
  7,199
  7,482
  7,768
  8,058
  8,353
  8,657
Total cash flow (excl. dividends), $m
  14
  155
  221
  307
  414
  544
  698
  874
  1,070
  1,286
  1,516
  1,749
  2,000
  2,255
  2,513
  2,769
  3,023
  3,273
  3,517
  3,756
  3,989
  4,216
  4,440
  4,660
  4,878
  5,095
  5,312
  5,532
  5,756
  5,985
  6,221
Retained Cash Flow (-), $m
  -38
  -30
  -44
  -61
  -83
  -110
  -142
  -178
  -218
  -262
  -310
  -360
  -411
  -464
  -517
  -570
  -622
  -673
  -723
  -772
  -820
  -867
  -913
  -958
  -1,003
  -1,048
  -1,092
  -1,138
  -1,184
  -1,231
  -1,279
Prev. year cash balance distribution, $m
 
  14
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  139
  177
  245
  331
  434
  556
  696
  852
  1,023
  1,206
  1,389
  1,589
  1,792
  1,996
  2,200
  2,402
  2,600
  2,794
  2,983
  3,169
  3,349
  3,527
  3,702
  3,875
  4,047
  4,220
  4,395
  4,572
  4,754
  4,942
Discount rate, %
 
  12.10
  12.71
  13.34
  14.01
  14.71
  15.44
  16.22
  17.03
  17.88
  18.77
  19.71
  20.70
  21.73
  22.82
  23.96
  25.16
  26.41
  27.73
  29.12
  30.58
  32.10
  33.71
  35.40
  37.17
  39.02
  40.97
  43.02
  45.17
  47.43
  49.81
PV of cash for distribution, $m
 
  124
  140
  169
  196
  219
  235
  243
  242
  233
  216
  192
  166
  139
  112
  88
  66
  48
  34
  23
  15
  10
  6
  3
  2
  1
  1
  0
  0
  0
  0
Current shareholders' claim on cash, %
  100
  91.6
  85.0
  79.7
  75.3
  71.6
  68.4
  65.7
  63.4
  61.4
  59.7
  58.2
  56.9
  55.7
  54.7
  53.8
  53.0
  52.3
  51.7
  51.2
  50.7
  50.2
  49.8
  49.5
  49.2
  48.9
  48.7
  48.5
  48.3
  48.1
  47.9

Primo Water Corporation (Primo) provides multi-gallon purified bottled water, self-service refill water and water dispensers. The Company's products are sold through various retailers in the United States and Canada. It operates through two segments: Primo Water (Water) and Primo Dispensers (Dispensers). The Water segment consists of the sale of multi-gallon purified bottled water (Exchange) and its self-service filtered drinking water (Refill). The Dispensers segment sells water dispensers that are designed to dispense Primo and other dispenser-compatible bottled water. As of December 31, 2016, its products were offered in the United States and in Canada at over 46,000 combined retail locations. Exchange and Refill provide consumers the ability of either exchanging empty bottles and purchasing full bottles or refilling the empty bottles at any participating retailer. The Company sources three- and five-gallon water bottles from various independent vendors for use in Exchange.

FINANCIAL RATIOS  of  Primo Water (PRMW)

Valuation Ratios
P/E Ratio -61.5
Price to Sales 2.6
Price to Book 5.8
Price to Tangible Book
Price to Cash Flow 23.1
Price to Free Cash Flow 123.1
Growth Rates
Sales Growth Rate 12.6%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 62.5%
Cap. Spend. - 3 Yr. Gr. Rate 13.2%
Financial Strength
Quick Ratio 8
Current Ratio 0
LT Debt to Equity 421.9%
Total Debt to Equity 425%
Interest Coverage 0
Management Effectiveness
Return On Assets -0.4%
Ret/ On Assets - 3 Yr. Avg. -3.5%
Return On Total Capital -3.1%
Ret/ On T. Cap. - 3 Yr. Avg. -8.2%
Return On Equity -13.3%
Return On Equity - 3 Yr. Avg. -17.7%
Asset Turnover 0.6
Profitability Ratios
Gross Margin 29.4%
Gross Margin - 3 Yr. Avg. 27.5%
EBITDA Margin 7%
EBITDA Margin - 3 Yr. Avg. 6.1%
Operating Margin 0%
Oper. Margin - 3 Yr. Avg. -1.2%
Pre-Tax Margin -4.2%
Pre-Tax Margin - 3 Yr. Avg. -5%
Net Profit Margin -4.2%
Net Profit Margin - 3 Yr. Avg. -5%
Effective Tax Rate 0%
Eff/ Tax Rate - 3 Yr. Avg. 0%
Payout Ratio 0%

PRMW stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the PRMW stock intrinsic value calculation we used $143 million for the last fiscal year's total revenue generated by Primo Water. The default revenue input number comes from 2016 income statement of Primo Water. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our PRMW stock valuation model: a) initial revenue growth rate of 60% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 12.1%, whose default value for PRMW is calculated based on our internal credit rating of Primo Water, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Primo Water.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of PRMW stock the variable cost ratio is equal to 96.5%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for PRMW stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 3.5% for Primo Water.

Corporate tax rate of 27% is the nominal tax rate for Primo Water. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the PRMW stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for PRMW are equal to 104.2%.

Life of production assets of 17.7 years is the average useful life of capital assets used in Primo Water operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for PRMW is equal to -5.6%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $64 million for Primo Water - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 29.868 million for Primo Water is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Primo Water at the current share price and the inputted number of shares is $0.4 billion.

RELATED COMPANIES Price Int.Val. Rating
PEP PepsiCo 119.22 59.61  sell
KO Coca-Cola 46.19 17.04  str.sell
DPS Dr Pepper Snap 93.92 131.40  buy

COMPANY NEWS

▶ Primo Water beats Street 3Q forecasts   [Nov-07-17 07:53PM  Associated Press]
▶ ETFs with exposure to Primo Water Corp. : August 24, 2017   [Aug-24-17 03:57PM  Capital Cube]
▶ Primo Water reports 2Q loss   [Aug-08-17 05:55PM  Associated Press]
▶ ETFs with exposure to Primo Water Corp. : June 13, 2017   [Jun-13-17 12:51PM  Capital Cube]
▶ ETFs with exposure to Primo Water Corp. : May 18, 2017   [May-18-17 01:57PM  Capital Cube]
▶ Primo Water reports 1Q loss   [May-09-17 05:48PM  Associated Press]
▶ Triad company names new CEO   [May-02-17 08:01AM  American City Business Journals]
▶ ETFs with exposure to Primo Water Corp. : April 20, 2017   [Apr-20-17 02:27PM  Capital Cube]
▶ Primo Water Announces Resolution of Contingent Liabilities   [Apr-07-17 08:45AM  GlobeNewswire]
▶ ETFs with exposure to Primo Water Corp. : April 5, 2017   [Apr-05-17 05:19PM  Capital Cube]
▶ Primo Water reports 4Q loss   [Mar-15-17 05:06PM  Associated Press]
▶ Primo Water to Participate in the 2017 ICR Conference   [Jan-03-17 04:05PM  GlobeNewswire]
▶ Primo Water completes acquisition of Glacier   [08:05AM  at bizjournals.com]
▶ Primo Water completes acquisition of Glacier   [08:05AM  American City Business Journals]
▶ Is Primo Water Corporation (PRMW) Worthy of Your Portfolio?   [Dec-11-16 04:57PM  Insider Monkey]
▶ 5 stocks to watch   [Oct-13-16 02:39PM  at MarketWatch]
▶ Why Mylan, Primo Water, and Seadrill Jumped Today   [Oct-10-16 06:09PM  at Motley Fool]
▶ Heres Why These Five Stocks Are In Spotlight Today   [01:11PM  at Insider Monkey]
Financial statements of PRMW
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.