US · IBG
Innovation Beverage Group Limited
- Sector
- Consumer Defensive · Beverages - Wineries & Distilleries
- Headquarters
- Seven Hills, NSW 2147
- Website
- innovationbev.com
Price · as of 2024-12-31
$1.08
Market cap 1.2M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $206,792.00 | +19,147,307.41% |
| Intrinsic Value(DCF) | $5.02 | +364.81% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | $7.24 | $6.09 | |||
| 2022 | $0.00 | $0.00 | |||
| 2023 | $0.00 | $140.75 | |||
| 2024 | $12.55 | $206,792.00 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Innovation Beverage Group Limited's (IBG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $206,792.00
- Current price
- $1.08
- AI upside
- +19,147,307.41%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$5.02
+364.81% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| IBG | Innovation Beverage Group… | $1.08 | 1.2M | +19,147,307% | +365% | — | — | -1.62 | 1.59 | 1.42 | -1.76 | -9.80 | 1.83 | 76.14% | -109.07% | -87.72% | -159.34% | -110.58% | -52.01% | 0.23 | -13.09 | 1.14 | 0.28 | 0.18 | 1654.00% | -688.00% | -564100.00% | -37.95% | -0.69 | -65.05% | 0.00% | 0.00% | 50.03% | -1.30 | -2.63 | 1.42 | -2.88 |
| AQB | AquaBounty Technologies, … | $0.97 | 3.76M | — | — | — | — | -0.02 | 0.17 | — | -0.05 | 0.00 | 0.17 | 0.00% | — | — | -164.98% | -10.53% | -134.64% | 0.21 | -4.17 | 0.70 | 0.01 | -0.03 | 43905.00% | — | -8197.00% | -641.66% | -0.86 | -18.57% | 0.00% | 0.00% | 0.00% | -0.60 | -0.34 | — | -16.21 |
| EDBL | Edible Garden AG Incorpor… | $2.96 | 865.78K | +2,368% | +188% | — | — | -0.04 | 0.11 | 0.03 | -0.09 | — | 0.11 | 16.68% | -66.93% | -79.75% | -580.71% | -231.01% | -119.01% | 0.93 | -7.61 | 1.19 | 0.89 | -0.03 | -9556.00% | -137.00% | -768.00% | -1896.91% | -1.37 | -219.65% | 0.00% | 0.00% | 800.79% | -0.08 | -0.08 | 0.05 | -6.11 |
| EEIQ | Elite Education Group Int… | $2.39 | 1.95M | +39,475% | +40% | — | — | -2.08 | 0.60 | 0.59 | -2.15 | — | 2.75 | 61.70% | -46.52% | -27.17% | -36.16% | -54.89% | -10.30% | 0.49 | -193.49 | 1.83 | 0.92 | 0.37 | -6596.00% | 965.00% | -6598.00% | -61.52% | -0.33 | -42.75% | 0.00% | 0.00% | 51.46% | -1.08 | -1.39 | 0.50 | -0.51 |
| GNLN | Greenlane Holdings, Inc. | $0.69 | 1.04M | +10,026,996% | +23,410% | — | +107,206,109% | -0.04 | 0.10 | 0.05 | -0.77 | 0.00 | 0.10 | 47.32% | -89.00% | -132.88% | -201.16% | -69.41% | -52.93% | 1.35 | -1.99 | 1.07 | 0.23 | -0.71 | 1206698.00% | -7969.00% | 14979.00% | -1063.39% | -0.30 | -41.09% | 0.00% | 0.00% | 139.73% | -0.71 | -1.21 | 0.64 | -14.26 |
| GSUN | Golden Sun Education Grou… | $0.87 | 1.52M | +10,524% | +21,955,136% | — | — | -0.75 | 0.48 | 0.13 | -4.05 | — | 0.98 | 2.26% | -5.92% | -14.34% | -118.49% | -24.48% | -28.86% | 0.46 | -6.17 | 1.20 | 0.29 | -1.78 | -428.00% | 24924.00% | 8529.00% | -209.89% | -0.88 | -108.78% | 0.00% | 0.00% | 4.10% | -3.78 | -0.85 | 0.22 | 0.10 |
| GV | Visionary Holdings Inc. | $0.85 | 3.7M | +64,104% | -2% | — | +15,341% | -0.57 | 1.77 | 1.80 | -6.66 | — | 2.68 | -25.60% | -68.77% | -314.07% | -138.49% | -5.20% | -20.92% | 9.46 | -0.70 | 0.07 | 0.03 | -5.61 | -1744597.00% | -4623.00% | -4518.00% | -32.77% | -0.05 | -4.45% | 0.00% | 0.00% | 160.44% | -16.46 | -19.24 | 11.32 | -1.38 |
| KAVL | Kaival Brands Innovations… | $0.03 | 275.38K | +1,126,900% | +3,300% | — | +231,020% | -0.72 | 0.35 | 0.70 | -0.39 | — | 1.54 | 37.82% | -82.90% | -97.27% | -48.95% | -44.15% | -37.86% | 0.08 | -7.83 | 2.95 | 2.73 | 0.55 | -6077.00% | -4738.00% | -7740.00% | -13.92% | -0.44 | -5.20% | 5.59% | -4.00% | 91.38% | -0.35 | -2.98 | 0.29 | -2.48 |
| SDOT | Sadot Group Inc. | $2.16 | 2.13M | +75,021% | +493% | +4,865% | +2,253% | 3.93 | 0.50 | 0.02 | 1.94 | — | 0.50 | 0.69% | -1.64% | 0.57% | 14.94% | -36.40% | 2.18% | 0.26 | -2.47 | 1.16 | 0.20 | 0.54 | -13839.00% | -231.00% | -8443.00% | -22.24% | -0.02 | -10.36% | 0.00% | 0.00% | 10.04% | -1.78 | -6.26 | 0.03 | 3.54 |
| VSTD | Vestand Inc. | $0.25 | 1.42M | +146,883% | +1,140% | — | — | -7.05 | 73.61 | 1.46 | -25.08 | — | -8.46 | 11.81% | -19.90% | -20.76% | -183.29% | -20.23% | -17.43% | 60.28 | -5.61 | 0.24 | 0.22 | -10.77 | -1228.00% | 3933.00% | -10188.00% | 0.60% | 0.14 | 0.90% | 0.00% | 0.00% | 0.00% | -12.90 | 289.85 | 2.57 | -0.37 |
About Innovation Beverage Group Limited
Innovation Beverage Group, together with its subsidiaries, engages in developing, manufacturing, selling, and exporting alcoholic beverages in Australia and the United States. The company offers bitters under the Australian Bitters Company and BitterTales brands; bottled cocktails under the Twisted Shaker brand; light spirits; and mixers. It also provides non-alcoholic beverages; non-alcoholic spirits under the Drummerboy brands; and other alcoholic beverages under the Australis Gin, VOCO, Cheeky Vodka, Coventry Estate Gin, and Geo Liqueurs brands. In addition, the company retails wines and spirits, as well as its other products, through its online marketplaces consisting of www.wiredforwine.com, www.bevmart.com, www.bevmart.com.au, and www.drummerboy.com. The company was formerly known as Australian Boutique Spirits PTY LTD and changed its name to Innovation Beverage Group Limited in June 2022. Innovation Beverage Group was incorporated in 2018 and is based in Seven Hills, Australia.
- CEO
- Tianyi Yu
- Employees
- 0
- Beta
- 4.06
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($5.02 ÷ $1.08) − 1 = +364.81% (DCF, example).