Brown-Forman Corp
NYSE:BF.B

Watchlist Manager
Brown-Forman Corp Logo
Brown-Forman Corp
NYSE:BF.B
Watchlist
Price: 27.95 USD 2.19%
Market Cap: 13.2B USD

Intrinsic Value

The intrinsic value of one BF.B stock under the Base Case scenario is 35.19 USD. Compared to the current market price of 27.95 USD, Brown-Forman Corp is Undervalued by 21%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BF.B Intrinsic Value
35.19 USD
Undervaluation 21%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Brown-Forman Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about BF.B?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is BF.B valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Brown-Forman Corp.

Explain Valuation
Compare BF.B to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

A heavy reliance on Jack Daniel’s for revenue growth creates concentration risk, leaving the company vulnerable if consumer tastes shift or competitor brands innovate more aggressively within the American whiskey category.

Higher input costs for commodities like grain and barrel wood, combined with potential supply chain disruptions, could compress margins and hinder profitability despite premium pricing strategies.

Limited portfolio diversification compared with larger spirits conglomerates could constrain Brown-Forman’s ability to capture growth from emerging categories such as ready-to-drink cocktails or alternative beverages.

Bull Theses

Jack Daniel’s global brand recognition and strong portfolio of premium whiskeys give Brown-Forman pricing power and consumer loyalty, helping it outperform peers in the high-end spirits segment.

Ongoing premiumization trends, especially in whiskey and tequila, play to the strengths of Brown-Forman’s existing product lines, supporting consistent revenue growth and margin expansion.

Strong balance sheet and disciplined capital deployment allow for strategic brand acquisitions or expansions into adjacent categories, bolstering long-term brand diversity and global reach.

Show More Less
How do you feel about BF.B?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Brown-Forman Corp

Current Assets 4.2B
Cash & Short-Term Investments 471m
Receivables 847m
Other Current Assets 2.9B
Non-Current Assets 4B
PP&E 1.1B
Intangibles 2.6B
Other Non-Current Assets 321m
Current Liabilities 1.5B
Accounts Payable 687m
Short-Term Debt 282m
Other Current Liabilities 528m
Non-Current Liabilities 2.7B
Long-Term Debt 2.1B
Other Non-Current Liabilities 611m
Efficiency

Free Cash Flow Analysis
Brown-Forman Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Brown-Forman Corp

Revenue
3.9B USD
Cost of Revenue
-1.6B USD
Gross Profit
2.3B USD
Operating Expenses
-1.1B USD
Operating Income
1.2B USD
Other Expenses
-341m USD
Net Income
844m USD
Fundamental Scores

BF.B Profitability Score
Profitability Due Diligence

Brown-Forman Corp's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional Operating Margin
Positive ROE
Exceptional Gross Margin
59/100
Profitability
Score

Brown-Forman Corp's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

BF.B Solvency Score
Solvency Due Diligence

Brown-Forman Corp's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Low D/E
Long-Term Solvency
61/100
Solvency
Score

Brown-Forman Corp's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BF.B Price Targets Summary
Brown-Forman Corp

Wall Street analysts forecast BF.B stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BF.B is 32.12 USD with a low forecast of 25.25 USD and a high forecast of 43.52 USD.

Lowest
Price Target
25.25 USD
10% Downside
Average
Price Target
32.12 USD
15% Upside
Highest
Price Target
43.52 USD
56% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for BF.B is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one BF.B stock?

The intrinsic value of one BF.B stock under the Base Case scenario is 35.19 USD.

Is BF.B stock undervalued or overvalued?

Compared to the current market price of 27.95 USD, Brown-Forman Corp is Undervalued by 21%.

Back to Top