Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
13.60 USD12.67 USD16.05 USD
+97.2%
12.67 USDCurrent price is 97.1% above the base model value.
B
Consumer DefensiveBeverages - Wineries & DistilleriesUnited States
BF-B.US · Brown-Forman Corporation
NYQ · US · USD
Latest price24.99 USD
30D-11.65%
Vs. base value+17.1%
Research summary
BF-B.US latest organized financial period shows revenue declined -4.86% YoY and net income declined -15.14% YoY. Current price is about 24.99 USD, while the model base case is about 21.35 USD; the current price sits +17.1% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue4B USD
Net income869M USD
Free cash flow431M USD
Operating cash flow598M USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price24.99 USD
Base value21.35 USD
Vs. base+17.1%
Price date2026/04/28
21.35 USD21.35 USD21.35 USD
+17.03%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
28.15 USD26.23 USD33.22 USD
-4.75%
26.23 USDCurrent price is close to the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth6.6%
Current price implies roughly 6.6% annualized FCF growth.
6.6%Current price implies roughly 6.6% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
23.98 USD23.98 USD23.98 USD
+4.19%
23.98 USDCurrent price is close to the base model value.
Updated: 2026/04/29 07:25
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/04/29 | Annual | 4B USD | 869M USD | 431M USD | 1.84 |
| 2024/04/29 | Annual | 4B USD | 1B USD | 419M USD | 2.14 |
| 2023/04/29 | Annual | 4B USD | 783M USD | 457M USD | 1.63 |
| 2022/04/29 | Annual | 4B USD | 838M USD | 798M USD | 1.74 |
| 2021/04/29 | Annual | - | - | - | - |
Ad placement