|
Market Closed -
NYSE
16:00:02 2026-10-29 EDT
|
5-day change | 1st Jan Change | ||
| 28.04 USD | +1.05% |
|
-7.09% | +7.60% |
| 10-15 | Pernod Ricard first quarter sales fall less-than-expected, cautious optimism on China | RE |
| 10-14 | INSTANT VIEW-Hot September CPI sends rate-hike bets soaring | RE |
Company Valuation: Brown-Forman Corporation
Data adjusted to current consolidation scope
| Fiscal Period: April | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 31,453 | 31,327 | 22,817 | 16,429 | 11,907 | 12,865 | - | - |
| Change | - | -0.4% | -27.17% | -28% | -27.53% | 8.05% | - | - |
| Enterprise Value (EV) 1 | 32,854 | 33,866 | 25,471 | 18,718 | 14,101 | 14,827 | 14,571 | 14,322 |
| Change | - | 3.08% | -24.79% | -26.51% | -24.67% | 5.15% | -1.72% | -1.71% |
| P/E | 38.8x | 39.9x | 22.4x | 18.9x | 16.8x | 16.4x | 16.2x | 15.5x |
| PBR | 11.8x | 9.57x | 6.49x | 4.13x | 2.99x | 2.97x | 2.77x | 2.58x |
| PEG | - | -6.31x | 0.7x | -1.3x | -1x | 1.6x | 14.01x | 3.28x |
| Capitalization / Revenue | 8x | 7.41x | 5.46x | 4.13x | 3.03x | 3.27x | 3.21x | 3.12x |
| EV / Revenue | 8.35x | 8.01x | 6.1x | 4.71x | 3.59x | 3.77x | 3.64x | 3.47x |
| EV / EBITDA | 25.6x | 28.1x | 17x | 15.7x | 12.9x | 12.8x | 12.6x | 11.9x |
| EV / EBIT | 27.3x | 30.1x | 18x | 16.9x | 14.1x | 13.8x | 13.6x | 12.9x |
| EV / FCF | 41.2x | 74.1x | 60.8x | 43.4x | 15.8x | 20x | 19.6x | 19.6x |
| FCF Yield | 2.43% | 1.35% | 1.65% | 2.3% | 6.33% | 5% | 5.11% | 5.11% |
| Dividend per Share 2 | 1.736 | 0.788 | 0.8466 | 0.8886 | 0.915 | 0.9502 | 0.999 | 1.058 |
| Rate of return | 2.57% | 1.21% | 1.77% | 2.55% | 3.55% | 3.42% | 3.6% | 3.81% |
| EPS 2 | 1.74 | 1.63 | 2.14 | 1.84 | 1.53 | 1.688 | 1.708 | 1.789 |
| Distribution rate | 99.8% | 48.3% | 39.6% | 48.3% | 59.8% | 56.3% | 58.5% | 59.1% |
| Net sales 1 | 3,933 | 4,228 | 4,178 | 3,975 | 3,928 | 3,934 | 4,006 | 4,129 |
| EBITDA 1 | 1,283 | 1,207 | 1,501 | 1,194 | 1,093 | 1,159 | 1,160 | 1,199 |
| EBIT 1 | 1,204 | 1,127 | 1,414 | 1,107 | 1,001 | 1,078 | 1,072 | 1,107 |
| Net income 1 | 838 | 783 | 1,024 | 869 | 715 | 769.3 | 769.3 | 797.9 |
| Net Debt 1 | 1,401 | 2,539 | 2,654 | 2,289 | 2,194 | 1,962 | 1,706 | 1,458 |
| Reference price 2 | 67.44 | 65.09 | 47.85 | 34.84 | 25.77 | 27.75 | 27.75 | 27.75 |
| Nbr of stocks (in thousands) | 478,971 | 479,241 | 472,524 | 472,669 | 458,704 | 458,864 | - | - |
| Announcement Date | 6/8/22 | 6/7/23 | 6/5/24 | 6/5/25 | 6/4/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.44x | 3.77x | 12.79x | 3.42% | 12.86B | |
| 19.93x | 8.54x | 12.85x | 3.89% | 250B | |
| 14.61x | 3.62x | 10.72x | 2.35% | 51.45B | |
| 21.13x | 3.65x | 10.28x | 6.81% | 42.15B | |
| 13.99x | 3.86x | 9.65x | 4.62% | 20.42B | |
| 12.35x | 2.89x | 9.56x | 7.09% | 18.59B | |
| 13.78x | 4.27x | 7.95x | 6.53% | 15.27B | |
| 44.31x | 4.92x | 26.69x | 1.18% | 9.15B | |
| 24.23x | 3.15x | 12.59x | 1.63% | 8.77B | |
| 28.69x | 2.74x | 13.87x | 3.26% | 8.27B | |
| Average | 20.95x | 4.14x | 12.70x | 4.08% | 43.64B | |
| Weighted average by Cap. | 19.26x | 6.44x | 12.19x | 4.12% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- BF.B Stock
- Valuation Brown-Forman Corporation
Select your edition
All financial news and data tailored to specific country editions
