Valuation Brown-Forman Corporation

Equities

Market Closed - Nyse Other stock markets 02:30:02 14/01/2026 am IST			5-day change	1st Jan Change
26.35 ^USD	-1.01%		+0.96%	+1.11%

08/01	Constellation Brands beats third-quarter estimates on steady Modelo, Corona beer demand	RE
27/12	S&P 500 Posts Weekly Rise, Hits Records Amid Q3 GDP Beat	MT

Data adjusted to current consolidation scope

Fiscal Period: April	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	35,681	31,453	31,327	22,817	16,429	12,263	-	-
Change	-	-11.85%	-0.4%	-27.17%	-28%	-25.36%	-	-
Enterprise Value (EV) ¹	37,090	32,854	33,866	25,471	18,718	14,349	14,181	14,122
Change	-	-11.42%	3.08%	-24.79%	-26.51%	-23.34%	-1.17%	-0.42%
P/E ratio	40.6x	38.8x	39.9x	22.4x	18.9x	16.2x	15.3x	14.1x
PBR	14.1x	11.8x	9.57x	6.49x	4.13x	2.97x	2.74x	2.55x
PEG	-	-5.21x	-6.31x	0.7x	-1.3x	-1.4x	2.65x	1.67x
Capitalization / Revenue	10.3x	8x	7.41x	5.46x	4.13x	3.19x	3.14x	3.02x
EV / Revenue	10.7x	8.35x	8.01x	6.1x	4.71x	3.73x	3.63x	3.48x
EV / EBITDA	33.2x	25.6x	28.1x	17x	15.7x	12.1x	11.6x	11.1x
EV / EBIT	31.8x	27.3x	30.1x	18x	16.9x	13.2x	12.7x	12x
EV / FCF	49.1x	41.2x	74.1x	60.8x	43.4x	20x	19.8x	18.7x
FCF Yield	2.04%	2.43%	1.35%	1.65%	2.3%	5%	5.06%	5.35%
Dividend per Share ²	0.7076	1.736	0.788	0.8466	0.8886	0.9261	0.9723	1.029
Rate of return	0.93%	2.57%	1.21%	1.77%	2.55%	3.51%	3.69%	3.91%
EPS ²	1.88	1.74	1.63	2.14	1.84	1.631	1.725	1.871
Distribution rate	37.6%	99.8%	48.3%	39.6%	48.3%	56.8%	56.4%	55%
Net sales ¹	3,461	3,933	4,228	4,178	3,975	3,846	3,910	4,064
EBITDA ¹	1,116	1,283	1,207	1,501	1,194	1,188	1,218	1,276
EBIT ¹	1,166	1,204	1,127	1,414	1,107	1,088	1,115	1,180
Net income ¹	903	838	783	1,024	869	767.3	802.5	856.6
Net Debt ¹	1,409	1,401	2,539	2,654	2,289	2,086	1,918	1,859
Reference price ²	76.28	67.44	65.09	47.85	34.84	26.35	26.35	26.35
Nbr of stocks (in thousands)	4,78,695	4,78,971	4,79,241	4,72,524	4,72,669	4,63,209	-	-
Announcement Date	09/06/21	08/06/22	07/06/23	05/06/24	05/06/25	-	-	-

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.($)
BROWN-FORMAN CORPORATION	16.32x	3.76x	12.17x	3.48%	1.24TCr
DIAGEO PLC	13.76x	3.59x	11.06x	4.61%	5.01TCr
PERNOD RICARD	12.71x	2.93x	9.81x	6.3%	2.19TCr
THAI BEVERAGE	10.32x	1.29x	7.9x	5.36%	899.47Cr
EMPERADOR INC.	40.82x	4.76x	25.41x	1.21%	425.22Cr
RADICO KHAITAN LIMITED	67.66x	6.35x	40.79x	0.21%	420.68Cr
RÉMY COINTREAU	24.53x	3.05x	13.53x	2.82%	252.58Cr
ALLIED BLENDERS AND DISTILLERS LIMITED	52.03x	3.65x	27.92x	0.93%	150.9Cr
KUAIJISHAN SHAOXING RICE WINE CO., LTD.	45.51x	-	-	2.21%	143.3Cr
Average	31.52x	3.67x	18.57x	3.01%	1.19TCr
Weighted average by Cap.	17.95x	3.42x	12.72x	4.45%