با اجازه شما، از تحلیلهای محدود و حریمخصوصیمحور استفاده میکنیم تا مسیرهای پژوهشی مؤثر را بشناسیم. از ردیاب تبلیغاتی یا بازپخش نشست استفاده نمیکنیم. این انتخاب را میتوانید در تنظیمات تغییر دهید. بخوانید سیاست حفظ حریم خصوصی.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
BF.B — frequently asked questions
Is Brown-Forman Corporation Class B overvalued?
In our latest published analysis dated 2026-09-20, BF.B looks meaningfully undervalued. The price recorded at analysis is USD ۲۵٫۹ versus our fair value of USD ۳۰٫۲; the high endpoint is presented separately as potential value of USD ۵۳٫۷. That implies roughly 16.3% upside to fair value at that date.
Our latest published report, analyzed 2026-09-20, gives BF.B a fair value of USD ۳۰٫۲ and a potential value of USD ۵۳٫۷. The conclusion is triangulated across multiple valuation models and weighted by reliability for Brown-Forman Corporation Class B's archetype; it is a dated research output, not a live price.
Should I buy BF.B now?
Our latest published rating for BF.B, analyzed 2026-09-20, is Buy. Brown-Forman Corporation Class B looks meaningfully undervalued at the analysis-date price of USD ۲۵٫۹ versus fair value of USD ۳۰٫۲; potential value is USD ۵۳٫۷. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for BF.B?
The dedicated bear-case section in our report analyzed 2026-09-20 documents Brown-Forman Corporation Class B's material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is BF.B's rating?
Our latest published rating for BF.B, analyzed 2026-09-20, is Buy, with a published moat assessment of 7/10 (Narrow). It reflects our fair value of USD ۳۰٫۲, the potential value of USD ۵۳٫۷, and the price recorded at analysis (USD ۲۵٫۹).
این گزارش هنوز ترجمه نشده است. پس از چند دقیقه، زمانی که صف ترجمه به‌روز شد، صفحه را تازه کنید.
§1 خلاصه اجراییEN
پاسخ ۳۰ ثانیه‌ایBuy
قیمت در برابر ارزش
Price
$25.94
Fair value
$30.17
Potential value
$53.74
As of
2026-09-18
چرا این سناریو می‌تواند موفق باشد
The clearest catalyst for outperformance is the completion of domestic distributor destocking coupled with rapid international growth in canned ready-to-drink Jack Daniel's and super-premium tequila in Mexico ($319M in FY2026 net sales), which expands operating leverage and lifts cash flows toward Potential value.
چه چیزی دیدگاه ما را تغییر می‌دهد
Wholesale distributor shipments in the domestic United States market contract by more than 3.0% YoY over consecutive fiscal quarters.
We rate Brown-Forman a Buy. At the report-date price of $25.94 on September 18, 2026, shares trade 16.31% below our Fair value of $30.17. The key downside risk is prolonged domestic wholesale distributor inventory destocking in the United States that depresses shipment volumes. The strongest catalyst for outperformance is the normalization of distributor orders alongside international expansion in ready-to-drink premixes and super-premium tequila.2,5
A Buy rating means we expect Brown-Forman to deliver attractive total returns for long-term investors through steady capital appreciation and regular dividend payments. The business possesses a narrow economic moat driven by enduring brand loyalty and proprietary barrel cooperages.
The report was prepared when shares stood at $25.94 on September 18, 2026. This trading level offers a 16.31% discount to our central Fair value of $30.17. If global brand momentum accelerates, our upside envelope points to a Potential value of $53.74.2
The primary risk that could challenge our thesis is protracted wholesale distributor inventory destocking and consumer trade-down in the United States, which represents $1,649M in net sales. If distributors permanently lower inventory buffers, annual wholesale shipments would contract, reducing operating leverage on barrel and packaging overhead and compressing operating margins below 22.48%.5
The business can outperform as distributor destocking runs its course and core brand pull reasserts volume growth across international channels. Premium pricing power sustained gross margins of 60.54% in FY2026. As capital expenditures moderate following distillery expansions, free cash flow converts directly into shareholder distributions and debt repayment, driving per-share value toward our Fair value of $30.17 and ultimately toward Potential value of $53.74.3,4,5
Free cash flow rebounded to $893M in FY2026 as major capital spending on barrel cooperages normalized, fully covering dividend distributions.3
International and Emerging Market Runway
International markets account for 58% of sales, led by Developed International ($1,095M) and Mexico ($319M), driving premium tequila and RTD volume.5
توصیه داخلی
We rate Brown-Forman a Buy because its premium brand pricing power and high gross margins provide durable cash flow that more than offsets temporary wholesale distributor inventory adjustments.4
نمای کلی شرکت
BROWN FORMAN CORP sells its products in over 170 countries. The United States, its most important market, accounted for 42% of its net sales in fiscal 2026, and the other 58% were outside of the United States. The table below shows the percentage of total reported net sales for its top markets in its three most recent fiscal years: Revenue recognition. Its net sales predominantly reflect global sales of beverage alcohol consumer products.
BROWN FORMAN CORP sells these products under contracts with different types of customers, depending on the market.
§2 سناریوی نزولیEN
In a severe stress scenario combining domestic shipment stagnation with input cost inflation, annual revenue growth remains constrained near 0.16% while operating margins compress toward 22.48%. Under these adverse conditions, free cash flow generation narrows, debt servicing of $2,440,999,936 in total debt requires greater operating cash, and fair value falls to $20.26.
Indicates loss of pricing power and an inability to pass along barrel and grain costs to retail consumers.
وضعیت فعلی:60.54% in FY2026
هشدار در صورتBelow 55.0%
02
US Net Sales
§3 خندق رقابتیEN
Narrow
Brown-Forman possesses a narrow economic moat grounded in two structural advantages: unmatched intangible brand assets and production cost advantages in barrel cooperage.
The flagship Jack Daniel's trademark enables premium price realization, maintaining gross margins of 60.54% in FY2026. Proprietary cooperages lower unit aging expenses, protecting returns above the 6.79% cost of capital.
سود اقتصادی
Brown-Forman generated an operating income of $1,001M on $3,928M in net revenue during FY2026. Its return on invested capital of 14.05% safely exceeds the computed WACC of 6.79%, yielding positive economic returns on capital.1,4
7/ 10
Narrow
Sources of advantage
01Intangible Assets — Unmatched brand equity in Jack Daniel's Tennessee Whiskey commands premium pricing and consumer loyalty, generating a 60.54% gross margin on $3,928,000,000 net sales in FY2026.Wide
02Cost Advantage — Ownership of proprietary barrel-making cooperages delivers manufacturing efficiencies and barrel wood supply security that smaller craft distilleries cannot replicate.Moderate
تهدیدات شناخته‌شده برای خندق
تهدید
شدت
بازه زمانی
کاهش
Consumer trade-down to lower-priced spirits during economic slowdowns.
medium
12-24 months
Offering multi-tiered product lines from value expressions to super-premium tequilas and ready-to-drink cans.
International trade barriers or retaliatory tariffs on American distilled spirits.
Apply a terminal P/E to the dated forward path, then discount that future share value back to the analysis date.
§5 حساسیت
نرخ تنزیل
رشد نهایی
1.5%
2.0%
2.5%
3.0%
3.5%
4.8%
$37.81
$41.67
$47.13
$55.47
$69.85
5.8%
$31.48
$33.60
$36.34
$40.01
$45.20
6.8%
$27.41
$28.72
$30.17
$32.35
$34.95
7.8%
$24.54
$25.42
$26.46
$27.71
$29.24
8.8%
$22.38
$23.01
$23.73
$24.57
$25.56
ردیف‌ها: نرخ تنزیل (Ke برای سود؛ WACC برای جریان نقدی). ستون‌ها: رشد نهایی.
تغییر مدت (سال)
None of the valuation methods used to calculate Fair value relies on a separate assumption about how long the competitive advantage lasts.
مرجع حساسیت
The highlighted cell is Fair value when every assumption sits at its base level ($30.17). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $836.5M after modeled capex of $55.3M, with terminal value at 66.4% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
Wholesale shipments align with underlying consumer depletions over the medium term.
Operating margin remains steady near historical baseline performance.
International markets provide consistent volume diversification against domestic fluctuations.
Under the modal base case, wholesale distributor inventory levels normalize gradually while core brand equity sustains pricing discipline and high gross margins. Modest top-line growth combined with steady cash conversion supports our Fair value of $30.17, targeting $30.17 with an expected return of 16.3% over the forecast horizon.
Wholesale inventory destocking concludes faster than projected across domestic distribution networks.
International ready-to-drink premix formulations achieve higher retail penetration.
Super-premium tequila sales in Latin America accelerate above historical trend.
In the bull case, rapid global adoption of ready-to-drink premixes and accelerating super-premium tequila growth across international markets drive expansion toward $53.74. on expands , lifting the shares to $53.74 representing a return of 107.2%.
§7 درخت تصمیم سودEN
بیش از انتظار
Upgrade to Strong Buy; Consider expanding allocation as operational acceleration confirms inventory normalization and top-line momentum across international markets.
Management directed cash flow toward shareholder distributions in FY2026, paying $427,000,000 in dividends and repurchasing $400,000,000 of shares. Net debt was repaid by $244,000,000, maintaining balance sheet strength.
Generated $2,378,000,000 in gross profit on $3,928,000,000 revenue in FY2026 (60.54% gross margin), surpassing peer margins at ADM (6.87%) and HRL (15.74%).
Brown-Forman Corporation Class B (BF.B) trades at 15.1x forward earnings against a peer median of 14.8x. Its EV/EBITDA of 11.8x compares with a peer median of 14.0x. The comparison uses 4 peers: McCormick & Company Incorporated, Archer-Daniels-Midland Company, Hormel Foods Corporation and Colgate-Palmolive Company, as of 2026-09-20.
§10 صنعت و چرخهEN
فاز چرخه
Contraction
Capital expenditures dropped from $228M in FY2024 to $107M in FY2026, lowering the capex-to-depreciation ratio to 1.16x relative to the industry benchmark of 2.17x.4
چرخه صعودی
Premiumization trends continue globally, driving consumer adoption of super-premium tequila and canned ready-to-drink whiskey premixes across developed and emerging retail channels.
چرخه نزولی
High inventory carrying costs induce wholesale distributors to permanently lower order volumes while consumer trade-down pressures premium spirits categories.
روندهای بلندمدت
روند
تأثیر
یادداشت
Rapid Growth of Ready-to-Drink Premixes
positive
Pre-mixed cocktails expand brand reach into casual social gatherings and attract new consumers.
Premium Agave Spirits Expansion
positive
Rising global demand for 100% blue agave tequilas enhances product mix and net realization.
Wholesale Inventory Rationalization
negative
Elevated interest rates prompt beverage distributors to operate with lower safety stock buffers.
Downgrade rating and reduce position by half due to pricing power erosion.
US Net Sales
YoY contraction exceeding 5.0%
§12 دیدگاههای سرمایهگذارانEN
Income and Dividend Investors
Buy
Shareholder distributions are backed by $893M in FY2026 free cash flow and a normalized capital cycle with capex-to-depreciation of 1.16x.3,4
Value and Long-Term Quality Investors
Buy
Buying at $25.94 on September 18, 2026 provides a 16.31% discount to Fair value ($30.17) for a high-moat consumer franchise with 60.54% gross margins.2,4
Short-Term Tactical Traders
Hold
Ongoing wholesale distributor inventory destocking in the US market ($1,649M in sales) may dampen immediate share price re-rating over the next quarter.5
§14 توصیه نهاییEN
اقدام
خرید
We recommend buying shares of Brown-Forman at the report-date price of $25.94, representing a 16.31% discount to our central Fair value of $30.17.2
Exceptional gross margins of 60.54% and rebounding free cash flow ($893M in FY2026) provide robust safety while distributor destocking resolves.
§15یادداشتهای شما
تز سرمایه‌گذاری، اندازه موقعیت و پرسشهای پیگیری خود را ثبت کنید. روی همین دستگاه میماند و فقط شما آن را میبینید.
یادداشتهای خصوصی
فقط برای شما قابل مشاهده است. روی همین دستگاه ذخیره می‌شود.
۰ نویسه
Sources
The records this analysis drew on, as they stood when it was run.
Macro and cost of capitalData as of 2026-09-20 · Published 2026-09-20 · cited for ۲ figuresCited in خندق رقابتی, تاریخچه مالی
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Severe cost inflation in wood cooperage, grain, and glass combined with SG&A deleverage lowers operating margin by 300 bps
Elevated input costs for white oak barrels, grain, and glass packaging fail to be offset by price increases, driving operating margin down toward 22.48% from 25.48% in FY2026.4
FV impact
0%
Operating margin 3 points lower throughout
Trigger
Within 18 months
Terminal multiple de-rating across consumer defensive distillers reduces terminal multiple by 20%
Slowing spirits industry growth leads investors to de-rate mature distillers, reducing the terminal price-to-earnings multiple from 17.0x to 13.6x.
A 200 basis point rise in long-term interest rates and equity risk premiums pushes the discount rate up to 8.79%, reducing present value across all cash flow streams.
FV impact
-21.7%
Cost of capital 2 points higher
Trigger
Within 12 months
Signals deepening wholesale destocking or market share losses to competing spirits brands.
Limitation: Terminal value is 66.4% of this model's value, above the 60% level at which the methodology flags concentration; the value leans on the years beyond the explicit forecast.
Limitation: Terminal value is 79.9% of this model's value, above the 60% level at which the methodology flags concentration; the value leans on the years beyond the explicit forecast.
