Zevia PBC
ZVIAThe growth today’s price assumes
To justify today’s price, free cash flow has to grow about 13.4% a year for 10 years.
That takes it from $2.9M over the four quarters to June 2026 to about $10.2M in year 10, growing 3.0% a year after that, against a market value of $92.1M.
How it works: today’s market value is treated as the present value of all the free cash flow the company will ever produce, discounted at the required return. The calculator finds the yearly growth over the chosen years, followed by steady growth for good, that makes the two equal. It is arithmetic on today’s price, not a forecast, and it doesn’t say what the stock is worth.
Cash, earnings and repurchases against market value
Today’s multiples against past quarter-ends
No P/E today: net income over the trailing four quarters was a loss.
No quarter-end in the past ten years has this figure.
Market value ÷ net income over the trailing four quarters.
No EV/sales today: it needs debt, cash and revenue as of the latest quarter, and the latest filing doesn't give all three in a standard form.
No quarter-end in the past ten years has this figure.
Market value plus debt minus cash, ÷ revenue over the trailing four quarters.
Only 11 quarter-ends have this figure, too few to compare against.
Free cash flow over the trailing four quarters ÷ market value.
The same figures for similar companies
| Company | Market value | P/E | EV/sales | Free cash flow yield | Revenue growth |
|---|---|---|---|---|---|
| Zevia PBC ZVIA | $92.1M | — | — | 3.2% | +7.2% |
| Celsius CELH | $7.6B | 59.1× | 2.5× | 6.1% | +82.9% |
| Primo Brands PRMB | $7.5B | 74.4× | 1.8× | 4.9% | +11.5% |
| National Beverage FIZZ | $3.4B | 19.2× | — | 4.8% | -1.8% |
| Vita Coco COCO | $3.5B | 28.7× | — | 4.2% | +26.0% |
| Jones Soda JSDA | Loading its filings. Refresh in a minute. | ||||
| Reed's REED | Loading its filings. Refresh in a minute. | ||||
Peers as listed by Finnhub, U.S. filers only, capped at six. Each figure is worked out the same way as Zevia PBC’s, from that company’s own filings and current price. Companies nobody has opened here yet are read from the SEC in the background.
Market value: Finnhub's. Zevia PBC's recent filings don't state a single share count on the cover, which is usual for a company with more than one class of shares.
Trailing figures: the four quarters to June 2026, from Zevia PBC's 10-Q and 10-K filings with the SEC. Free cash flow is operating cash flow minus capital expenditure, calculated by The Dispatch.
History: each quarter-end’s closing price × the share count stated in that quarter’s filing, with stock splits accounted for. Enterprise value is market value plus debt minus cash and equivalents, all as of the same date. Debt is long-term debt as filed; quarterly filings often state only the part due after the coming year, so a quarter’s figure can be slightly lower than a year-end’s. Prices from Twelve Data.