Fair value (multi-method)
Four independent methods triangulate what BF-B is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$23.13
Method range
$4.82 – $35.63
median $23.13
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $23.13 | -12.43% |
| Exit multiple | $35.63 | +34.90% |
| Analyst target | — | — |
| Graham number | $4.82 | -81.76% |
- Forward DCF$23.13
- Exit multiple$35.63
- Analyst target—
- Graham number$4.82
Stock price
$26.41
FCF / share (TTM)
$0.58
3Y FCF CAGR
3.6%
Fair value @ hist. growth
$16.68
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
9.2%
per year over your projection horizon
Margin of safety -58.3% vs hist-growth DCF
Historical 3Y CAGR
3.6%
Your model implies
9.2%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 4% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.0% | 6.9% | 5.4% | 3.7% | 1.7% | -1.0% |
| 5.4% | 8.2% | 7.0% | 5.5% | 3.7% | 1.5% |
| 6.4% | 11.4% | 10.3% | 9.2% | 7.9% | 6.4% |
| 7.4% | 14.1% | 13.2% | 12.3% | 11.3% | 10.1% |
| 8.4% | 16.6% | 15.8% | 15.1% | 14.2% | 13.3% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$1.84B
Total debt − cash
Beta
0.34
Vs market benchmark
Frequently asked questions
Brown-Forman (BF-B) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks3.39% TTM
- Dividend Profile3.48% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History11 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.