Stock BF.B BROWN-FORMAN CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Brown-Forman Corporation

Equities

BF.B

US1156372096

Distillers & Wineries

Market Closed - Nyse
Other stock markets
 04:00:02 2024-04-26 pm EDT 		5-day change 1st Jan Change
48.13 USD +0.04% Intraday chart for Brown-Forman Corporation -1.90% -15.71%
Apr. 15 Consumer Edge Adjusts Brown-Forman's Price Target to $55 From $58 MT
Apr. 15 Brown-Forman Corporation: Market sanction Our Logo

Valuation

Fiscal Period: April 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 25,255 28,814 35,681 31,453 31,327 22,968 - -
Enterprise Value (EV) 1 27,388 30,741 37,090 32,854 33,866 25,384 25,141 24,944
P/E ratio 30.8 x 36.2 x 40.6 x 38.8 x 39.9 x 24.3 x 24.1 x 22 x
Yield 1.22% 1.09% 0.93% 2.57% 1.21% 1.75% 1.85% 1.98%
Capitalization / Revenue 7.6 x 8.57 x 10.3 x 8 x 7.41 x 5.41 x 5.26 x 4.99 x
EV / Revenue 8.24 x 9.14 x 10.7 x 8.35 x 8.01 x 5.97 x 5.75 x 5.42 x
EV / EBITDA 22.8 x 26.4 x 29.6 x 25.6 x 28.1 x 18.4 x 17.6 x 16.2 x
EV / FCF 40.2 x 50.3 x 49.1 x 41.2 x 74.1 x 36.1 x 32 x 28 x
FCF Yield 2.49% 1.99% 2.04% 2.43% 1.35% 2.77% 3.13% 3.57%
Price to Book 15.4 x 15.1 x 14.1 x 11.8 x 9.57 x 6.88 x 6.05 x 5.44 x
Nbr of stocks (in thousands) 477,048 478,140 478,695 478,971 479,241 472,524 - -
Reference price 2 53.29 62.20 76.28 67.44 65.09 48.11 48.11 48.11
Announcement Date 6/5/19 6/9/20 6/9/21 6/8/22 6/7/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: April 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,324 3,363 3,461 3,933 4,228 4,248 4,369 4,604
EBITDA 1 1,202 1,165 1,255 1,283 1,207 1,379 1,427 1,536
EBIT 1 1,144 1,091 1,166 1,204 1,127 1,300 1,336 1,436
Operating Margin 34.42% 32.44% 33.69% 30.61% 26.66% 30.59% 30.59% 31.19%
Earnings before Tax (EBT) 1 1,042 1,009 1,081 1,114 1,017 1,188 1,218 1,319
Net income 1 835 827 903 838 783 945.5 947.6 1,031
Net margin 25.12% 24.59% 26.09% 21.31% 18.52% 22.25% 21.69% 22.4%
EPS 2 1.730 1.720 1.880 1.740 1.630 1.982 1.994 2.190
Free Cash Flow 1 681 611 755 798 457 703.1 786.5 889.7
FCF margin 20.49% 18.17% 21.81% 20.29% 10.81% 16.55% 18% 19.33%
FCF Conversion (EBITDA) 56.66% 52.45% 60.16% 62.2% 37.86% 50.98% 55.11% 57.93%
FCF Conversion (Net income) 81.56% 73.88% 83.61% 95.23% 58.37% 74.37% 83% 86.29%
Dividend per Share 2 0.6480 0.6806 0.7076 1.736 0.7880 0.8432 0.8909 0.9550
Announcement Date 6/5/19 6/9/20 6/9/21 6/8/22 6/7/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: April 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4
Net sales 1 994 1,037 996 1,007 1,094 1,081 1,046 1,038 1,107 1,069 1,029 1,041 1,131 1,120 1,074
EBITDA 1 343 368 267 363 332 193 319 348 359 398 303.5 354.3 382.4 352.7 335.9
EBIT 1 322 347 246 343 313 173 298 327 339 373 289.7 332.2 359.1 325 314.3
Operating Margin 32.39% 33.46% 24.7% 34.06% 28.61% 16% 28.49% 31.5% 30.62% 34.89% 28.15% 31.9% 31.76% 29.03% 29.26%
Earnings before Tax (EBT) 1 301 328 216 326 298 124 269 299 310 342 259.5 303.7 331.7 299 285.1
Net income 1 236 259 151 249 227 100 207 231 242 285 198.6 235.6 257 230.7 221.6
Net margin 23.74% 24.98% 15.16% 24.73% 20.75% 9.25% 19.79% 22.25% 21.86% 26.66% 19.29% 22.62% 22.73% 20.6% 20.62%
EPS 2 0.4900 0.5400 0.3100 0.5200 0.4700 0.2100 0.4300 0.4800 0.5000 0.6000 0.4105 0.4974 0.5420 0.4818 0.4637
Dividend per Share 2 0.1795 1.188 0.1885 0.1885 0.1885 0.2055 0.2055 0.2055 0.2055 0.2178 0.2187 0.2184 0.2217 0.2318 0.2306
Announcement Date 12/8/21 3/3/22 6/8/22 8/31/22 12/7/22 3/8/23 6/7/23 8/30/23 12/6/23 3/6/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: April 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 2,133 1,927 1,409 1,401 2,539 2,416 2,173 1,976
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.775 x 1.654 x 1.123 x 1.092 x 2.104 x 1.752 x 1.523 x 1.287 x
Free Cash Flow 1 681 611 755 798 457 703 787 890
ROE (net income / shareholders' equity) 56.4% 45.7% 33.2% 31.1% 26.1% 28% 25.7% 25.3%
ROA (Net income/ Total Assets) 16.5% 15.2% 12.5% 13% 11.1% 11.8% 10.8% 11.3%
Assets 1 5,058 5,457 7,220 6,447 7,075 8,015 8,800 9,092
Book Value Per Share 2 3.450 4.130 5.420 5.720 6.800 7.000 7.950 8.840
Cash Flow per Share 2 1.660 1.510 1.700 1.950 1.330 2.290 2.300 2.620
Capex 1 119 113 62 138 183 234 231 237
Capex / Sales 3.58% 3.36% 1.79% 3.51% 4.33% 5.5% 5.28% 5.14%
Announcement Date 6/5/19 6/9/20 6/9/21 6/8/22 6/7/23 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Brown-Forman Corporation

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
20
Last Close Price
48.11 USD
Average target price
58.18 USD
Spread / Average Target
+20.93%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Distillers & Wineries

1st Jan change Capi.
BROWN-FORMAN CORPORATION Stock Brown-Forman Corporation
-15.71% 22.97B
PERNOD RICARD Stock Pernod Ricard
-10.80% 38.25B
THAI BEVERAGE Stock Thai Beverage
-9.52% 8.87B
EMPERADOR INC. Stock Emperador Inc.
-8.49% 5.2B
RÉMY COINTREAU Stock Rémy Cointreau
-21.91% 5B
ZJLD GROUP INC Stock ZJLD Group Inc
+5.70% 4.46B
RADICO KHAITAN LIMITED Stock Radico Khaitan Limited
+4.25% 2.78B
MGP INGREDIENTS, INC. Stock MGP Ingredients, Inc.
-18.25% 1.74B
FEVERTREE DRINKS PLC Stock Fevertree Drinks PLC
+4.19% 1.59B
TAKARA HOLDINGS INC. Stock Takara Holdings Inc.
-17.07% 1.28B
Other Distillers & Wineries
  1. Stock Market
  2. Equities
  3. BF.B Stock
  4. Financials Brown-Forman Corporation