Valuation Brown-Forman Corporation

Stocks

Market Closed - NYSE Other stock markets 21:03:08 16/07/2026 BST			5-day change	1st Jan Change
25.96 ^USD	+3.55%		+2.93%	-0.38%

07-14	CPI Brings Relief, but Oil Is Back in Charge
07-14	PRESS DIGEST-Wall Street Journal - July 14	RE

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	11,983	-	-
Change	-	-0.4%	-27.17%	-28%	-27.53%	0.64%	-	-
Enterprise Value (EV) ¹	32,854	33,866	25,471	18,718	14,101	13,833	13,639	13,469
Change	-	3.08%	-24.79%	-26.51%	-24.67%	-1.9%	-1.4%	-1.25%
P/E	38.8x	39.9x	22.4x	18.9x	16.8x	15.3x	15.1x	14.3x
PBR	11.8x	9.57x	6.49x	4.13x	2.99x	2.75x	2.56x	2.38x
PEG	-	-6.31x	0.7x	-1.3x	-1x	1.4x	12.58x	2.72x
Capitalization / Revenue	8x	7.41x	5.46x	4.13x	3.03x	3.04x	2.99x	2.9x
EV / Revenue	8.35x	8.01x	6.1x	4.71x	3.59x	3.51x	3.4x	3.26x
EV / EBITDA	25.6x	28.1x	17x	15.7x	12.9x	11.9x	11.7x	11.2x
EV / EBIT	27.3x	30.1x	18x	16.9x	14.1x	12.9x	12.7x	12x
EV / FCF	41.2x	74.1x	60.8x	43.4x	15.8x	19.9x	19.2x	17.7x
FCF Yield	2.43%	1.35%	1.65%	2.3%	6.33%	5.01%	5.22%	5.65%
Dividend per Share ²	1.736	0.788	0.8466	0.8886	0.915	0.9519	1.002	1.062
Rate of return	2.57%	1.21%	1.77%	2.55%	3.55%	3.67%	3.86%	4.09%
EPS ²	1.74	1.63	2.14	1.84	1.53	1.699	1.72	1.81
Distribution rate	99.8%	48.3%	39.6%	48.3%	59.8%	56%	58.3%	58.7%
Net sales ¹	3,933	4,228	4,178	3,975	3,928	3,938	4,014	4,138
EBITDA ¹	1,283	1,207	1,501	1,194	1,093	1,161	1,162	1,205
EBIT ¹	1,204	1,127	1,414	1,107	1,001	1,074	1,075	1,118
Net income ¹	838	783	1,024	869	715	778.4	778.6	811.1
Net Debt ¹	1,401	2,539	2,654	2,289	2,194	1,850	1,656	1,486
Reference price ²	67.44	65.09	47.85	34.84	25.77	25.96	25.96	25.96
Nbr of stocks (in thousands)	478,971	479,241	472,524	472,669	458,704	458,864	-	-
Announcement Date	08/06/22	07/06/23	05/06/24	05/06/25	04/06/26	-	-	-

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.($)
BROWN-FORMAN CORPORATION	15.28x	3.51x	11.92x	3.67%	11.98B
DIAGEO PLC	13.8x	3.45x	10.63x	2.52%	47.36B
PERNOD RICARD	11.91x	2.83x	9.41x	7.06%	19.02B
THAI BEVERAGE	10.74x	1.35x	8.22x	5.4%	8.57B
RADICO KHAITAN LIMITED	93.7x	9.12x	56.44x	0.14%	5.71B
EMPERADOR INC.	40.14x	4.65x	25.04x	0.67%	3.94B
RÉMY COINTREAU	26.7x	3.22x	14.28x	2.01%	2.76B
ALLIED BLENDERS AND DISTILLERS LIMITED	53.79x	4.12x	28.73x	0.87%	1.83B
FEVERTREE DRINKS PLC	30.15x	2.15x	17.29x	2.28%	1.26B
Average	32.91x	3.82x	20.22x	2.74%	11.38B
Weighted average by Cap.	20.09x	3.52x	13.96x	3.49%