BROWN FORMAN CORP (BF-B)
Beverages · Consumer Staples · $17.4B
Intrinsic Value (Consensus)
$21.23
Current Price
$36.80
Margin of Safety
-42.3%
42.3% Above Intrinsic Value
Value: $21
Price: $37
Valuation Model Estimates
Current Price: $36.80
DCF (Discounted Cash Flow)
$11.56
Graham Number
$18.70
Earnings Power Value
$17.86
Relative Value (P/E)
$36.80
Dividend Discount Model
$3.81
Consensus Value
$21.23
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.84
- EPS (Forward)
- $1.88
- Book Value
- $8.45
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 21.8%
- Debt/Equity
- 61%
- Revenue Growth
- -4.9%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.9%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance