BellRing Brands, Inc.
$2.22B- Market cap
- $1.21B
- Debt
- +$1.08B
- Cash
- −$71.80M
Capital structure 53% equity / 47% debt · EV / Revenue 0.96x · EV / EBITDA 5.00x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: BRBR stock price at discount vs PNW $10.40 current versus $32.45 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at PNW's multiple
Implied fair value · at BRBR's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple discount
Value edge
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: BRBR FY 2025 (ended Sep 30, 2025) · PNW FY 2025 (ended Dec 31, 2025). Fiscal years are not aligned.
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 53% equity / 47% debt · EV / Revenue 0.96x · EV / EBITDA 5.00x
Capital structure 55% equity / 45% debt · EV / Revenue 4.05x · EV / EBITDA 16.84x
PNW carries the larger enterprise value at $21.62B against $2.22B; BRBR trades on the lower EV / Revenue multiple (0.96x vs 4.05x); BRBR on the lower EV / EBITDA (5.00x vs 16.84x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
BellRing Brands, Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
PINNACLE WEST CAPITAL CORP · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
-2.39x
1.39x
Net debt / EBITDA
Leverage against operating earnings
2.28x
7.63x
Cash and equivalents
Liquid reserves on the balance sheet
$71.80M
$6.60M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
HERBALIFE LTD.
BRBR vs HLF
Simply Good Foods Co
BRBR vs SMPL
HORMEL FOODS CORP /DE/
BRBR vs HRL
Post Holdings, Inc.
BRBR vs POST
GENERAL MILLS INC
BRBR vs GIS
AES CORP
BRBR vs AES
Duke Energy CORP
BRBR vs DUK
DOMINION ENERGY, INC
BRBR vs D
AMERICAN ELECTRIC POWER CO INC
BRBR vs AEP
EXELON CORP
BRBR vs EXC
SEMPRA
BRBR vs SRE
$1.08B
$9.81B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.