Valuation The Boston Beer Company, Inc.

Equities

Market Closed - Nyse Other stock markets 16:00:02 2026-02-11 EST			5-day change	1st Jan Change
250.83 ^USD	+1.34%		+6.44%	+28.55%

02-10	Boston Beer CMO Lesya Lysyj Steps Down	MT
02-10	The Boston Beer Company, Inc. Announces Stepping Down of Lesya Lysyj as Chief Marketing Officer, Effective March 6, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	12,034	6,136	4,006	4,219	3,409	2,616	2,616	-
Change	-	-49.01%	-34.71%	5.32%	-19.21%	-23.26%	0%	-
Enterprise Value (EV) ¹	11,871	6,109	3,826	3,921	3,197	2,458	2,494	2,373
Change	-	-48.54%	-37.37%	2.49%	-18.47%	-23.11%	1.44%	-4.82%
P/E ratio	63.9x	430x	60.3x	56.2x	59.5x	27.1x	22.8x	20x
PBR	12.6x	6.36x	3.78x	3.92x	3.72x	3.28x	3.18x	2.76x
PEG	-	-4.7x	0x	4x	-3.2x	0.3x	1.2x	1.4x
Capitalization / Revenue	6.93x	2.98x	1.92x	2.1x	1.69x	1.33x	1.32x	1.29x
EV / Revenue	6.84x	2.97x	1.83x	1.95x	1.59x	1.25x	1.26x	1.17x
EV / EBITDA	38.3x	76.3x	19.2x	18.7x	13x	10.5x	9.85x	8.75x
EV / EBIT	48.6x	764x	42.1x	39.2x	42.1x	17.8x	16.3x	14.1x
EV / FCF	105x	-73.3x	35x	19.5x	18.5x	22.9x	20.3x	17.3x
FCF Yield	0.96%	-1.37%	2.86%	5.13%	5.4%	4.37%	4.93%	5.79%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	15.53	1.17	5.44	6.21	5.06	9.251	11.02	12.55
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,736	2,058	2,090	2,009	2,013	1,964	1,983	2,025
EBITDA ¹	309.9	80.09	199.2	210	245.8	234.3	253.2	271.1
EBIT ¹	244.2	7.997	90.79	100	75.97	137.9	153.1	168.3
Net income ¹	192	14.55	67.26	76.25	59.7	102.7	117	130.2
Net Debt ¹	-163.3	-26.85	-180.6	-298.5	-211.8	-157.8	-122.4	-242.5
Reference price ²	992.23	503.23	328.26	349.30	301.11	250.83	250.83	250.83
Nbr of stocks (in thousands)	12,128	12,193	12,204	12,080	11,320	10,429	10,429	-
Announcement Date	2/17/21	2/16/22	2/15/23	2/27/24	2/25/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THE BOSTON BEER COMPANY, INC.	27.11x	1.25x	10.49x	-.--%	2.62B
ANHEUSER-BUSCH INBEV SA/NV	22.61x	3.52x	9.83x	1.64%	150B
HEINEKEN N.V.	16.78x	1.97x	8.76x	2.58%	51.41B
AMBEV S.A.	16.04x	2.55x	7.77x	5.86%	47.4B
CONSTELLATION BRANDS, INC.	15.85x	4.32x	11.7x	2.5%	28.3B
HEINEKEN HOLDING N.V.	20.53x	-	-	-	23.14B
CARLSBERG A/S	16.32x	2.06x	9.65x	3.14%	21.26B
ASAHI GROUP HOLDINGS, LTD.	14.74x	1.27x	8.92x	3.03%	16.06B
BUDWEISER BREWING COMPANY APAC LIMITED	22.91x	1.97x	7.12x	4.99%	13.97B
Average	19.21x	2.36x	9.28x	2.97%	39.38B
Weighted average by Cap.	19.52x	2.92x	9.37x	2.76%