BF-B

NYSE

BROWN FORMAN CORP

Consumer Staples, Distillers & Vintners

$28.52

close 7 Aug 2026

-7.25%

52-week change

$13.18B

market cap

$22.61

$31.92

52-week range

Expected price

$46.67 – $57.04

Current price

$28.52

Signal

Could be undervalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)18.64x

P/S (TTM)3.35x

P/B3.28x

EV/EBITDA (TTM)14.00x

FCF yield (TTM)6.78%

PEG (TTM, GAAP)—

Context

P/E, own 5-year average28.77x

P/E, sector median23.35x*

Price at 5-year median P/E$52.60*

Indicated dividend yield3.24%

Forward — analyst consensus

Forward P/E (this FY)16.96x*

Forward P/E (next FY)16.76x

Forward PEG13.84*

Consensus EPS this FY (17 analysts)$1.68

EPS growth (this FY→next FY)1.23%

Revenue growth (this FY)0.46%

Street view

Price target (mean)$27.79*

Target upside-2.57%

Ratings (buy / hold / sell)2 / 13 / 4

this FY EPS revisions, 30d (up / down)1 / 1

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 30 Apr 2026, filed 12 Jun 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR +3.41%10Y CAGR +7.94%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$28.52

Cash & equivalents$308.00M

Total debt$2.43B

Shares outstanding458.86M

Result

DCF price per share$34.30

Current price$28.52

Margin of safety+20.28%

PV of years 1–10$7.09B

PV of terminal value$10.78B

Equity value$15.74B

Market-implied growth+1.35%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2027	2028	2029	2030	2031	2032	2033	2034	2035	2036	Terminal
Growth, %											2.5
FCF	$923.45M	$954.94M	$987.50M	$1.02B	$1.06B	$1.09B	$1.13B	$1.17B	$1.21B	$1.25B	$23.27B
PV	$855.05M	$818.71M	$783.91M	$750.60M	$718.70M	$688.15M	$658.91M	$630.90M	$604.09M	$578.41M	$10.78B

period to 30 Apr 2026, filed 12 Jun 2026, close 7 Aug 2026