|
Real-time Estimate
Cboe BZX
14:45:51 2026-11-09 EST
|
5-day change | 1st Jan Change | ||
| 30.48 USD | -0.33% |
|
+1.60% | +16.96% |
| 11-05 | Johnnie Walker Maker Diageo Says It is Making Progress in Tough U.S. Booze Market -- Update | DJ |
| 10-15 | Pernod Ricard first quarter sales fall less-than-expected, cautious optimism on China | 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 | 14,182 | - | - |
| Change | - | -0.4% | -27.17% | -28% | -27.53% | 19.11% | - | - |
| Enterprise Value (EV) 1 | 32,854 | 33,866 | 25,471 | 18,718 | 14,101 | 16,144 | 15,888 | 15,640 |
| Change | - | 3.08% | -24.79% | -26.51% | -24.67% | 14.49% | -1.58% | -1.56% |
| P/E | 38.8x | 39.9x | 22.4x | 18.9x | 16.8x | 18.1x | 17.9x | 17.1x |
| PBR | 11.8x | 9.57x | 6.49x | 4.13x | 2.99x | 3.27x | 3.05x | 2.85x |
| PEG | - | -6.31x | 0.7x | -1.3x | -1x | 1.7x | 15.48x | 3.62x |
| Capitalization / Revenue | 8x | 7.41x | 5.46x | 4.13x | 3.03x | 3.6x | 3.54x | 3.43x |
| EV / Revenue | 8.35x | 8.01x | 6.1x | 4.71x | 3.59x | 4.1x | 3.97x | 3.79x |
| EV / EBITDA | 25.6x | 28.1x | 17x | 15.7x | 12.9x | 13.9x | 13.7x | 13x |
| EV / EBIT | 27.3x | 30.1x | 18x | 16.9x | 14.1x | 15x | 14.8x | 14.1x |
| EV / FCF | 41.2x | 74.1x | 60.8x | 43.4x | 15.8x | 21.8x | 21.4x | 21.4x |
| FCF Yield | 2.43% | 1.35% | 1.65% | 2.3% | 6.33% | 4.59% | 4.68% | 4.68% |
| 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% | 3.11% | 3.27% | 3.46% |
| 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 | 30.58 | 30.58 | 30.58 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.11x | 4.1x | 13.93x | 3.11% | 14.18B | |
| 21.76x | 9.3x | 14.04x | 3.57% | 272B | |
| 15.53x | 3.85x | 11.39x | 2.2% | 55.96B | |
| 22.67x | 4.03x | 11.04x | 6.68% | 43.79B | |
| 17.45x | 4.58x | 11.77x | 3.82% | 24.11B | |
| 13.26x | 3.02x | 9.99x | 6.61% | 19.96B | |
| 18.8x | 5.73x | 11.08x | 4.9% | 17.89B | |
| 54.38x | 6.94x | 37.29x | 1% | 10.67B | |
| 24.69x | 3.17x | 12.8x | 1.6% | 8.88B | |
| 40.4x | 3.47x | 17.44x | 2.14% | 8.54B | |
| Average | 24.71x | 4.82x | 15.08x | 3.56% | 47.6B | |
| Weighted average by Cap. | 21.44x | 7.11x | 13.61x | 3.75% |
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
