Valuation Brown-Forman Corporation

Equities

Market Closed - Nyse Other stock markets 01:30:02 21/09/2024 am IST			5-day change	1st Jan Change
46.37 ^USD	-2.91%		-0.19%	-18.79%

17/09	Brown-Forman Corporation Presents at TD Cowen's 2nd Annual Sip, Snack & Scrub Summit 2024, Sep-17-2024 11:00 AM
06/09	Bernstein Adjusts Price Target on Brown-Forman to $61 From $64, Maintains Outperform Rating	MT

Fiscal Period: April	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	28,814	35,681	31,453	31,327	22,817	21,714	-	-
Change	-	23.83%	-11.85%	-0.4%	-27.17%	-4.83%	-	-
Enterprise Value (EV) ¹	30,741	37,090	32,854	33,866	25,471	24,135	24,024	23,970
Change	-	20.65%	-11.42%	3.08%	-24.79%	-5.25%	-0.46%	-0.22%
P/E ratio	36.2x	40.6x	38.8x	39.9x	22.4x	25.7x	23.7x	21.7x
PBR	15.1x	14.1x	11.8x	9.57x	6.49x	5.86x	5.37x	4.93x
PEG	-	4.36x	-5.21x	-6.31x	0.7x	-1.6x	2.91x	2.26x
Capitalization / Revenue	8.57x	10.3x	8x	7.41x	5.46x	5.23x	5.01x	4.75x
EV / Revenue	9.14x	10.7x	8.35x	8.01x	6.1x	5.82x	5.54x	5.25x
EV / EBITDA	26.4x	29.6x	25.6x	28.1x	17.1x	18.8x	17.5x	16.4x
EV / EBIT	28.2x	31.8x	27.3x	30.1x	18x	20.2x	18.9x	17.6x
EV / FCF	50.3x	49.1x	41.2x	74.1x	60.8x	31.7x	30.8x	33.8x
FCF Yield	1.99%	2.04%	2.43%	1.35%	1.65%	3.16%	3.24%	2.96%
Dividend per Share ²	0.6806	0.7076	1.736	0.788	0.8466	0.8965	0.9532	1.023
Rate of return	1.09%	0.93%	2.57%	1.21%	1.77%	1.93%	2.06%	2.21%
EPS ²	1.72	1.88	1.74	1.63	2.14	1.806	1.954	2.141
Distribution rate	39.6%	37.6%	99.8%	48.3%	39.6%	49.6%	48.8%	47.8%
Net sales ¹	3,363	3,461	3,933	4,228	4,178	4,150	4,335	4,567
EBITDA ¹	1,165	1,255	1,283	1,207	1,493	1,282	1,370	1,459
EBIT ¹	1,091	1,166	1,204	1,127	1,414	1,197	1,271	1,361
Net income ¹	827	903	838	783	1,024	853.9	918.1	984.6
Net Debt ¹	1,927	1,409	1,401	2,539	2,654	2,420	2,309	2,255
Reference price ²	62.20	76.28	67.44	65.09	47.85	46.37	46.37	46.37
Nbr of stocks (in thousands)	4,78,140	4,78,695	4,78,971	4,79,241	4,72,524	4,72,661	-	-
Announcement Date	09/06/20	09/06/21	08/06/22	07/06/23	05/06/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BROWN-FORMAN CORPORATION	26.44x	5.99x	19.39x	+1.88%	22.43B
DIAGEO PLC	20.28x	4.66x	14.9x	+3.13%	75.21B
PERNOD RICARD	17.11x	3.72x	12.08x	+3.46%	36.05B
THAI BEVERAGE	11.96x	1.69x	10.36x	+4.49%	10.2B
EMPERADOR INC.	38.24x	4.89x	24.26x	+1.23%	5.3B
RÉMY COINTREAU	17.8x	3.39x	11.28x	+3.08%	3.58B
RADICO KHAITAN LIMITED	75.11x	5.82x	42.09x	+0.21%	3.38B
ZJLD GROUP INC	9.89x	1.48x	4.71x	+3.62%	2.56B
MGP INGREDIENTS, INC.	14.93x	-	-	+0.56%	1.87B
Average	25.75x	3.96x	17.38x	+2.41%	17.84B
Weighted average by Cap.	21.37x	4.40x	15.25x	+2.97%