Valuation Brown-Forman Corporation

Equities

Real-time Estimate Cboe BZX Other stock markets 10:10:06 13/05/2026 pm IST			5-day change	1st Jan Change
25.94 ^USD	-2.32%		-3.82%	-0.42%

06:30pm	Wall Street Just Got Its Wholesale Receipt
06:03pm	Sazerac to invest in cocktail brand SIPMARGS backed by TikTok star Alix Earle	RE

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	12,316	-	-
Change	-	-11.85%	-0.4%	-27.17%	-28%	-25.03%	-	-
Enterprise Value (EV) ¹	37,090	32,854	33,866	25,471	18,718	14,457	14,290	14,139
Change	-	-11.42%	3.08%	-24.79%	-26.51%	-22.76%	-1.16%	-1.05%
P/E ratio	40.6x	38.8x	39.9x	22.4x	18.9x	15.5x	15.7x	15.3x
PBR	14.1x	11.8x	9.57x	6.49x	4.13x	2.98x	2.73x	2.56x
PEG	-	-5.21x	-6.31x	0.7x	-1.3x	-2.25x	-11.45x	5.74x
Capitalization / Revenue	10.3x	8x	7.41x	5.46x	4.13x	3.17x	3.13x	3.05x
EV / Revenue	10.7x	8.35x	8.01x	6.1x	4.71x	3.72x	3.63x	3.5x
EV / EBITDA	33.2x	25.6x	28.1x	17x	15.7x	12.1x	12.2x	11.9x
EV / EBIT	31.8x	27.3x	30.1x	18x	16.9x	13x	13.3x	13x
EV / FCF	49.1x	41.2x	74.1x	60.8x	43.4x	17.9x	21.6x	20.4x
FCF Yield	2.04%	2.43%	1.35%	1.65%	2.3%	5.6%	4.63%	4.9%
Dividend per Share ²	0.7076	1.736	0.788	0.8466	0.8886	0.9193	0.9565	1.009
Rate of return	0.93%	2.57%	1.21%	1.77%	2.55%	3.46%	3.6%	3.8%
EPS ²	1.88	1.74	1.63	2.14	1.84	1.713	1.69	1.735
Distribution rate	37.6%	99.8%	48.3%	39.6%	48.3%	53.7%	56.6%	58.1%
Net sales ¹	3,461	3,933	4,228	4,178	3,975	3,891	3,935	4,044
EBITDA ¹	1,116	1,283	1,207	1,501	1,194	1,195	1,175	1,189
EBIT ¹	1,166	1,204	1,127	1,414	1,107	1,114	1,075	1,088
Net income ¹	903	838	783	1,024	869	802.5	774.2	782.6
Net Debt ¹	1,409	1,401	2,539	2,654	2,289	2,141	1,973	1,823
Reference price ²	76.28	67.44	65.09	47.85	34.84	26.56	26.56	26.56
Nbr of stocks (in thousands)	4,78,695	4,78,971	4,79,241	4,72,524	4,72,669	4,58,704	-	-
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	15.5x	3.72x	12.1x	3.46%	1.23TCr
DIAGEO PLC	13.14x	3.33x	10.22x	2.65%	4.52TCr
PERNOD RICARD	11.09x	2.69x	8.94x	7.59%	1.81TCr
THAI BEVERAGE	9.89x	1.26x	7.9x	5.7%	829.13Cr
RADICO KHAITAN LIMITED	78.24x	7.62x	47.16x	0.17%	479.64Cr
EMPERADOR INC.	39.72x	4.73x	25.28x	1.21%	403.27Cr
RÉMY COINTREAU	23.99x	2.98x	13.28x	2.89%	244.38Cr
FEVERTREE DRINKS PLC	28.64x	2.02x	16.07x	2.39%	120.61Cr
KUAIJISHAN SHAOXING RICE WINE CO., LTD.	25.75x	-	-	3.16%	120.39Cr
Average	27.33x	3.54x	17.62x	3.25%	1.08TCr
Weighted average by Cap.	17.69x	3.33x	12.64x	3.76%