olivlawolivlaw

olivLaw · US equity research

Brown-Forman Corporation BF-A

Beverages · SIC 2080 · Vertical: Beverages (SIC 2080)

31.48USD+5.64% · 1 dayClose 04 Nov 2026

Brown-Forman is one of the largest American-owned premium spirits makers, with Jack Daniel's at the centre of its portfolio. The company sells in more than 170 countries, and the United States accounted for 42% of net sales in fiscal 2026. Tariffs and softer consumption in developed markets keep sales trends in focus for investors.

At the close of 04 Nov 2026, Brown-Forman Corporation (BF-A) stock was 31.48 USD (+5.64% on the day), with market capitalisation 14.9 bn USD, P/E 20.3 on diluted EPS of 1.55 USD over the last 12 months, dividend yield 2.91%, beta 0.33, 52-week range 23.20–31.48 USD. Latest reported quarter (Q1 2027): revenue of 911.0 m USD (−1.4% YoY), net income of 176.0 m USD (+3.5% YoY), diluted EPS 0.38 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
14.9 bn USD
shares as of 30 Apr 2025
P/E (TTM)
20.3
Diluted EPS TTM 1.55 · TTM to 31 Jul 2026
E/P (TTM)
4.92%
TTM to 31 Jul 2026
Dividend yield
2.91%
DPS 12m 0.92
Beta (2y)
0.33
Volatility (1y) 38%
52-week range
23.2031.48

Price history

Loading chart…

Technical reading

RSI (14)
64.6
strong (55–70)
Bollinger (20, 2)
26.68 – 31.53
in the upper half of the band · %B 0.99 · band width 16.6%
SMA 50 / 200
27.81 / 27.57
uptrend (price > SMA50 > SMA200)
MACD (12, 26, 9)
0.78 / 0.63
MACD above signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+17.5%−1.1%+18.6 pp—
3 months+9.7%−0.5%+10.2 pp—
6 months+14.3%+4.4%+9.9 pp—
Year to date+19.7%+12.3%+7.3 pp—
1 year+16.0%+13.5%+2.4 pp+1.2%
3 years−48.6%+76.4%−125.0 pp−22.9%
5 years−53.3%+63.7%−117.0 pp—
Max drawdown (1y)
−24.8%
24 Feb 2026 → 24 Mar 2026
Max drawdown (5y)
−69.5%
17 Aug 2022 → 24 Mar 2026
Compound annual growth (5y)
−14.1%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q1 2027 · 31 Jul 2026

Revenue
911.0 m USD
−1.4% YoY
Net income
176.0 m USD
+3.5% YoY
Diluted EPS
0.38
+5.6% YoY
net / operating
19.3% / 27.7%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26Q4 '26Q1 '27
Revenue1.1 bn1.0 bn894.0 m924.0 m1.0 bn1.1 bn912.0 m911.0 m
Cost of revenue449.0 m416.0 m381.0 m372.0 m421.0 m416.0 m341.0 m362.0 m
Gross profit646.0 m619.0 m513.0 m552.0 m615.0 m640.0 m571.0 m549.0 m
SG&A185.0 m178.0 m193.0 m177.0 m187.0 m184.0 m259.0 m185.0 m
Operating income341.0 m280.0 m205.0 m260.0 m305.0 m340.0 m96.0 m252.0 m
Depreciation & amortisation22.0 m ≈22.0 m ≈21.0 m22.0 m22.0 m ≈24.0 m ≈24.0 m23.0 m
Interest expense32.0 m31.0 m27.0 m25.0 m26.0 m26.0 m26.0 m25.0 m
Pre-tax income313.0 m332.0 m183.0 m220.0 m279.0 m315.0 m71.0 m229.0 m
Income tax55.0 m62.0 m37.0 m50.0 m55.0 m48.0 m17.0 m53.0 m
Net income258.0 m270.0 m146.0 m170.0 m224.0 m267.0 m54.0 m176.0 m
Diluted EPS0.550.570.31 ≈0.360.470.580.12 ≈0.38
Operating cash flow112.0 m ≈317.0 m ≈152.0 m160.0 m132.0 m ≈417.0 m ≈291.0 m173.0 m
Capex31.0 m ≈45.0 m ≈50.0 m31.0 m25.0 m ≈25.0 m ≈26.0 m12.0 m
Dividends paid103.0 m ≈107.0 m ≈107.0 m107.0 m107.0 m ≈107.0 m ≈106.0 m106.0 m
Share repurchases—0 ≈0——301.0 m ≈0—

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 28 percentile of its own 40-quarter history (min 14.7, median 30.7, max 45.2; quarters with earnings only).

Fiscal years

Fiscal year20192020202120222023202420252026
Revenue3.3 bn3.4 bn3.5 bn3.9 bn4.2 bn4.2 bn4.0 bn3.9 bn
Revenue YoY+2.3%+1.2%+2.9%+13.6%+7.5%−1.2%−4.9%−1.2%
Net income835.0 m827.0 m903.0 m838.0 m783.0 m1.0 bn869.0 m715.0 m
Net income YoY+16.5%−1.0%+9.2%−7.2%−6.6%+30.8%−15.1%−17.7%
Diluted EPS1.731.721.881.741.632.141.841.53
Diluted EPS YoY+16.9%−0.6%+9.3%−7.4%−6.3%+31.3%−14.0%−16.8%
net %25.1%24.6%26.1%21.3%18.5%24.5%21.9%18.2%
Free cash flow681.0 m611.0 m755.0 m798.0 m457.0 m419.0 m431.0 m893.0 m

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2026 · 30 Apr 2026

Cash
308.0 m USD
Financial debt
2.2 bn USD
Net debt
1.8 bn USD
Equity
4.0 bn USD
Total assets
7.9 bn USD
Debt / equity
0.54x
Current ratio
3.24x
ROE
17.8%
ROA
8.9%
FCF margin
22.7%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2024
4.2 bn
2025
4.0 bn
2026
3.9 bn

SEC (XBRL)· 12 Jun 2026verified

Cost of revenue
2024
1.7 bn
2025
1.6 bn
2026
1.6 bn

SEC (XBRL)· 12 Jun 2026verified

Gross profit
2024
2.5 bn
2025
2.3 bn
2026
2.4 bn

SEC (XBRL)· 12 Jun 2026verified

SG&A
2024
826.0 m
2025
744.0 m
2026
807.0 m

SEC (XBRL)· 12 Jun 2026verified

Operating income
2024
1.4 bn
2025
1.1 bn
2026
1.0 bn

SEC (XBRL)· 12 Jun 2026verified

Depreciation & amortisation
2024
87.0 m
2025
87.0 m
2026
92.0 m

SEC (XBRL)· 12 Jun 2026verified

EBITDA
2024
1.5 bn ≈
2025
1.2 bn ≈
2026
1.1 bn ≈

SEC (XBRL)· 12 Jun 2026derived

Interest expense
2024
127.0 m
2025
122.0 m
2026
103.0 m

SEC (XBRL)· 12 Jun 2026verified

Pre-tax income
2024
1.3 bn
2025
1.1 bn
2026
885.0 m

SEC (XBRL)· 12 Jun 2026verified

Income tax
2024
274.0 m
2025
212.0 m
2026
170.0 m

SEC (XBRL)· 12 Jun 2026verified

Net income
2024
1.0 bn
2025
869.0 m
2026
715.0 m

SEC (XBRL)· 12 Jun 2026verified

Diluted EPS
2024
2.14
2025
1.84
2026
1.53

SEC (XBRL)· 12 Jun 2026verified

Weighted average diluted shares
2024
477.2 m
2025
473.0 m
2026
466.7 m

SEC (XBRL)· 12 Jun 2026verified

Dividend per share
2024
0.85
2025
0.89
2026
0.92

SEC (XBRL)· 12 Jun 2026verified

Balance sheet · USD

Cash
2024
446.0 m
2025
444.0 m
2026
308.0 m

SEC (XBRL)· 12 Jun 2026verified

Receivables
2024
769.0 m
2025
830.0 m
2026
832.0 m

SEC (XBRL)· 12 Jun 2026verified

Inventories
2024
2.6 bn
2025
2.5 bn
2026
2.5 bn

SEC (XBRL)· 12 Jun 2026verified

Current assets
2024
4.0 bn
2025
4.2 bn
2026
4.0 bn

SEC (XBRL)· 12 Jun 2026verified

Property, plant & equipment, net
2024
1.1 bn
2025
1.1 bn
2026
1.1 bn

SEC (XBRL)· 12 Jun 2026verified

Goodwill
2024
1.5 bn
2025
1.5 bn
2026
1.5 bn

SEC (XBRL)· 12 Jun 2026verified

Intangibles (excl. goodwill)
2024
990.0 m
2025
981.0 m
2026
943.0 m

SEC (XBRL)· 12 Jun 2026verified

Total assets
2024
8.2 bn
2025
8.1 bn
2026
7.9 bn

SEC (XBRL)· 12 Jun 2026verified

Short-term debt
2024
428.0 m
2025
312.0 m
2026
68.0 m

SEC (XBRL)· 12 Jun 2026verified

Long-term debt
2024
2.4 bn
2025
2.4 bn
2026
2.1 bn

SEC (XBRL)· 12 Jun 2026verified

Current liabilities
2024
1.6 bn
2025
1.1 bn
2026
1.2 bn

SEC (XBRL)· 12 Jun 2026verified

Total liabilities
2024
4.6 bn
2025
4.1 bn
2026
3.9 bn

SEC (XBRL)· 12 Jun 2026verified

Equity
2024
3.5 bn †
2025
4.0 bn †
2026
4.0 bn †

SEC (XBRL)· 12 Jun 2026verified

Cash flow · USD

Operating cash flow
2024
647.0 m
2025
598.0 m
2026
1.0 bn

SEC (XBRL)· 12 Jun 2026verified

Capex
2024
228.0 m
2025
167.0 m
2026
107.0 m

SEC (XBRL)· 12 Jun 2026verified

Free cash flow
2024
419.0 m ≈
2025
431.0 m ≈
2026
893.0 m ≈

SEC (XBRL)· 12 Jun 2026derived

Investing cash flow
2024
49.0 m
2025
249.0 m
2026
-71.0 m

SEC (XBRL)· 12 Jun 2026verified

Financing cash flow
2024
-618.0 m
2025
-843.0 m
2026
-1.1 bn

SEC (XBRL)· 12 Jun 2026verified

Dividends paid
2024
404.0 m
2025
420.0 m
2026
427.0 m

SEC (XBRL)· 12 Jun 2026verified

Share repurchases
2024
400.0 m
2025
0
2026
400.0 m

SEC (XBRL)· 12 Jun 2026verified

Computed indicators

Growth

Revenue growth (YoY)
-1.2%
computed by olivLawFY 2026
Revenue CAGR 3Y
-2.4%
computed by olivLawFY 2023 → FY 2026
Revenue CAGR 5Y
2.6%
computed by olivLawFY 2021 → FY 2026
EBIT growth (YoY)
-9.6%
computed by olivLawFY 2026
Net income growth (YoY)
-17.7%
computed by olivLawFY 2026
Net income CAGR 3Y
-3.0%
computed by olivLawFY 2023 → FY 2026
Net income CAGR 5Y
-4.6%
computed by olivLawFY 2021 → FY 2026
EPS growth (YoY)
-16.8%
computed by olivLawFY 2026
EPS CAGR 3Y
-2.1%
computed by olivLawFY 2023 → FY 2026
EPS CAGR 5Y
-4.0%
computed by olivLawFY 2021 → FY 2026
FCF growth (YoY)
107.2%
computed by olivLawFY 2026

Profitability

Gross margin
60.7%
computed by olivLawTTM to 31 Jul 2026
EBITDA margin
27.7%
computed by olivLawTTM to 31 Jul 2026
EBIT margin
25.4%
computed by olivLawTTM to 31 Jul 2026
Net margin
18.4%
computed by olivLawTTM to 31 Jul 2026
FCF margin
23.6%
computed by olivLawTTM to 31 Jul 2026

Returns

ROE
18.1%
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
ROA
9.0%
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
ROIC
13.4%
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
ROCE
15.0%
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
Payout ratio (EPS)
59.1%
computed by olivLawTTM to 31 Jul 2026
Payout ratio (FCF)
46.1%
computed by olivLawTTM to 31 Jul 2026

Balance sheet

Net debt
2.1 bn USD
computed by olivLawbalance sheet at 31 Jul 2026
Net debt / EBITDA
2.0x
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
Debt / equity
0.6x
computed by olivLawbalance sheet at 31 Jul 2026
Interest coverage
9.6x
computed by olivLawTTM to 31 Jul 2026

Liquidity

Current ratio
3.3x
computed by olivLawbalance sheet at 31 Jul 2026
Quick ratio
1.1x
computed by olivLawbalance sheet at 31 Jul 2026
Cash ratio
0.2x
computed by olivLawbalance sheet at 31 Jul 2026

Cash

Operating cash flow
1.0 bn USD
computed by olivLawTTM to 31 Jul 2026
Capital expenditure
88.0 m USD
computed by olivLawTTM to 31 Jul 2026
Free cash flow
925.0 m USD
computed by olivLawTTM to 31 Jul 2026
FCF conversion
128.3%
computed by olivLawTTM to 31 Jul 2026
Cash conversion
93.3%
computed by olivLawTTM to 31 Jul 2026

Efficiency

Days sales outstanding
78 days
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
Days inventory outstanding
611 days
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
Days payables outstanding
unavailable
input data missing
Cash conversion cycle
unavailable
input data missing

Market and valuation

Market capitalisation
14.9 bn USD
computed by olivLawbalance sheet at 31 Jul 2026
Enterprise value
17.0 bn USD
computed by olivLawbalance sheet at 31 Jul 2026
Market cap / net income TTM
20.6x
computed by olivLawTTM to 31 Jul 2026
P/E (TTM)
20.3x
computed by olivLawTTM to 31 Jul 2026
Earnings yield
4.9%
computed by olivLawTTM to 31 Jul 2026
P/B
3.7x
computed by olivLawbalance sheet at 31 Jul 2026
P/S
3.8x
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
EV/EBITDA
15.7x
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
EV/EBIT
17.1x
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
EV/Sales
4.3x
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
P/FCF
16.1x
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
FCF yield
6.2%
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
Dividend yield
2.9%
computed by olivLawTTM to 31 Jul 2026
Shareholder yield (distributions)
5.6%
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Neutral profile

Score: 66 / 100

A scoring methodology on indicators and valuation, not investment advice.

Closing price

31.48 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 14.9 bn USD

Key indicators

Market capitalisation
14.9 bn USD
computed by olivLawbalance sheet at 31 Jul 2026
P/E (TTM)
20.3x
computed by olivLawTTM to 31 Jul 2026
P/B
3.7x
computed by olivLawbalance sheet at 31 Jul 2026
EV/EBITDA
15.7x
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
ROE
18.1%
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
Net margin
18.4%
computed by olivLawTTM to 31 Jul 2026
Revenue growth (YoY)
-1.2%
computed by olivLawFY 2026
Dividend yield
2.9%
computed by olivLawTTM to 31 Jul 2026

Coverage and freshness

34/37 reporting lines present
Latest full fiscal year: 2026
Latest reported period: 31 Jul 2026
Latest balance sheet date: 31 Jul 2026
Source: SEC (XBRL)published 02 Sept 2026
verified 2694derived 260

Score by group

  • Balance sheet79
  • Valuation73
  • Quality83
  • Growth0
  • Returns88

Estimated value range

Low
21.33
USD per share
Mid
38.54
USD per share
High
44.28
USD per share
Price: 31.48 USD
The price is within the range
Potential to the central value: 22.4% (value / price − 1)
Margin of safety: 18.3% (1 − price / value)
Agreement between methods: low · 4 methods used · 3 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 12.02 – 53.33 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)21.32 – 36.39 (Mid 27.03)
    WACC 8.7% · starting FCFF 1.0 bn USD · terminal value share of EV 74%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: starting growth implied by the price (fading linearly to terminal growth, everything else fixed): 3.2%
  • Peers: EV/EBITDA21.33 – 52.17 (Mid 50.04)
    5 companies used · median multiple 23.8x · quartiles 11.3x – 24.7x
    BUDA, KO, PEP, PRMB, WEST
  • Peers: P/E43.64 – 53.33 (Mid 50.87)
    5 companies used · median multiple 32.9x · quartiles 28.2x – 34.5x
    BUDA, COCO, KDP, KO, PEP
  • Dividend discount (DDM)12.02 – 16.17 (Mid 13.79)
Multiple comparisons use the SIC vertical: Beverages (SIC 2080)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Neutral profile · Score 66/100

FactorValueScoreWeight used
ROIC · Quality13.4%69 (vs peers)10%
Net margin · Quality18.4%88 (vs peers)6%
FCF conversion · Quality128.3%100 (on a fixed band)6%
Revenue CAGR 3Y · Growth-2.4%0 (on a fixed band)8%
EPS CAGR 3Y · Growth-2.1%0 (on a fixed band)8%
Net debt / EBITDA · Balance sheet2.0x57 (vs peers)10%
Interest coverage · Balance sheet9.6x100 (on a fixed band)6%
Current ratio · Balance sheet3.3x100 (on a fixed band)4%
P/E (TTM) · Valuation20.3x75 (vs peers)10%
EV/EBITDA · Valuation15.7x67 (vs peers)10%
FCF yield · Valuation6.2%78 (on a fixed band)8%
Shareholder yield (distributions) · Returns5.6%79 (on a fixed band)6%
Payout ratio (FCF) · Returns46.1%100 (on a fixed band)4%

Score groups

  • Balance sheet79/100 · 3/3 factors with a value
  • Growth0/100 · 2/2 factors with a value
  • Quality83/100 · 3/3 factors with a value
  • Returns88/100 · 2/2 factors with a value
  • Valuation73/100 · 3/3 factors with a value

Memo

BROWN FORMAN CORP (BF-A). Latest full fiscal year: 2026; data up to 2026-07-31.

Figures computed from the financial statements: revenue 3.9 bn USD in 2026; YoY growth -1.2%; net margin 18.4%; ROE 18.1%; net debt/EBITDA 2.0x.

The estimated value range is 21.33–44.28 USD per share (median of 4 methods, agreement: low); assumptions are illustrative. Against the central value of 38.54 USD, the price of 31.48 USD leaves a potential of 22.4% (value / price − 1) and a margin of safety of 18.3% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 66/100, methodological classification: neutral profile (score, margin of safety and method agreement together; not a judgement of the right price). Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • Net margin: 18.4%
  • FCF conversion: 128.3%
  • Interest coverage: 9.6x
  • Current ratio: 3.3x
  • P/E (TTM): 20.3x
  • FCF yield: 6.2%
  • Shareholder yield (distributions): 5.6%
  • Payout ratio (FCF): 46.1%

What contradicts it

  • Revenue CAGR 3Y: -2.4%
  • EPS CAGR 3Y: -2.1%
  • The valuation methods diverge

Versus the vertical median

Beverages (SIC 2080) · same industry (4-digit SIC) · compared with 17 companies

Multiples and returns vs the median

P/E
20.3x
vertical median 33.7x
below median (−39.6%)
EV/EBITDA
15.7x
vertical median 24.2x
below median (−35.3%)
P/S
3.8x
vertical median 2.0x
above median (+89.8%)
P/B
3.7x
vertical median 2.3x
above median (+64.6%)
ROE
18.1%
vertical median 11.2%
above median (+62.3%)
Net margin
18.4%
vertical median 1.5%
above median (+1,138.0%)
EBIT margin
25.4%
vertical median 7.2%
above median (+254.3%)
Revenue YoY
-1.2%
vertical median 1.7%
below median (−168.3%)
Net debt/EBITDA
2.0x
vertical median 2.9x
below median (−31.0%)
Dividend yield
2.9%
vertical median 2.2%
above median (+32.6%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
KOCoca Cola Co412.1 bn28.242.6%28.7%+1.9%+31% / +64%
DEODIAGEO plc237.6 bn92.424.0%9.1%+0.3%+7% / −30%
PEPPepsico Inc194.1 bn18.750.1%10.8%+2.3%−4% / −15%
KDPKeurig Dr Pepper Inc.50.1 bn37.25.7%7.1%+8.2%+32% / +17%
BF-ABrown Forman Corp14.9 bn20.318.1%18.4%−1.2%+16% / −49%
PRMBPrimo Brands Corp7.6 bn79.43.2%1.5%+29.3%+34% / +46%
COCOThe Vita Coco Company, Inc.3.7 bn32.932.0%15.7%+18.2%+23% / +133%
WESTWestrock Coffee Company1.0 bn——-4.9%+39.8%+138% / +13%
BUDABuda Juice, Inc.83.2 m34.519.3%17.1%+11.8%unavailable / unavailable
SRXHSRX Global Inc.18.0 m—-70.8%-254.8%−81.3%−96% / −100%
WVVIWillamette Valley Vineyards, Inc.8.3 m—-3.3%-5.9%−6.5%−37% / −68%
YHCLQR House Inc.2.9 m0.2-88.2%-1,589.2%−37.4%−98% / −100%
IPSTIp Strategy Holdings, Inc.2.3 m—-2,713.2%-2,064.0%+20.4%−98% / unavailable
EDVAEndovia Health Sciences, Inc.1.2 m——-53,856.5%−90.9%−96% / −100%
BRCCBRC Inc.903.4 k—-14.2%-1.5%+1.7%−23% / −77%
IBGInnovation Beverage Group Limited593.4 k——-223.4%−5.1%−94% / unavailable
STZConstellation Brands, Inc.——23.9%20.9%−10.5%+7% / −40%
ABEVAmbev S.A.——16.6%17.6%−1.4%+9% / +1%

1- and 3-year price returns: for BF-A from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

The engine has no published run for this company yet.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
17.07
Total return -44% · Per year -44%
30.28
Total return -1% · Per year -1%
45.76
Total return 49% · Per year 49%
3 years
14.34
Total return -49% · Per year -20%
28.83
Total return -0% · Per year -0%
48.15
Total return 63% · Per year 18%
5 years
12.05
Total return -53% · Per year -14%
27.45
Total return 1% · Per year 0%
50.66
Total return 79% · Per year 12%
What moves the 3-year price the most
  • Exit P/E± 7.21
  • Net margin± 5.05
  • Annual revenue growth± 4.44
  • Annual dilution± 0.42

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

In brief

Brown-Forman is one of the largest American-owned premium spirits makers, with Jack Daniel's at the centre of its portfolio. The company sells in more than 170 countries, and the United States accounted for 42% of net sales in fiscal 2026 1. Tariffs and softer consumption in developed markets keep sales trends in focus for investors 23.

SWOT

Strengths

  • A portfolio of globally recognised brands, especially Jack Daniel's, which is the company's financial engine 1.
  • Family control and a stable governance structure, with a long record of regular dividends 13.
  • Broad geographic reach, selling in more than 170 countries with owned distribution in several major markets 1.

Weaknesses

  • Heavy dependence on one brand means reputational problems or a decline in Jack Daniel's sales could have strong effects on results 1.
  • Sales fell in the first quarter of fiscal 2027 and developed international revenues were under pressure 2.
  • Inventory of aged products ties up capital and could lead to write-offs if demand shifts away from forecasts 1.

Opportunities

  • Growth in the RTD category and the success of New Mix in Mexico and the US could offset declines elsewhere 23.
  • Expanding premium brands such as Woodford Reserve and Old Forester in international markets could support long-term growth 1.
  • The restructuring and US distributor changes could improve cost and operating efficiency 3.

Threats

  • Trade tariffs and geopolitical instability could raise costs and limit access to some markets 13.
  • Shifts in consumer preferences and alcohol regulation could reduce demand for premium products 1.
  • Rising competition from craft brands and new entrants could pressure prices and market share 1.

Risks

  • Dependence on Jack Daniel'shigh

    Financial health depends heavily on the Jack Daniel's brand, and a prolonged sales decline or reputational harm could affect results 1.

  • Trade tariffshigh

    Tariffs and retaliatory measures in international trade could raise product costs and reduce margins if not passed on to customers 1.

  • Changing consumptionmedium

    Consumers could shift to other products or reduce alcohol consumption, which could lower premium sales 1.

  • Distribution changesmedium

    The move to owned distribution and changes in distributors could disrupt sales and increase costs 13.

  • Concentrated productionlow

    Some major brands are distilled at single locations, so a major incident could interrupt supply 1.

Investment thesis

What would need to be true (bull case)

  • If RTD and New Mix keep growing, the company could offset weakness in other categories and sustain high gross margins 23.
  • The strength of premium brands and family control could support long-term investment and dividends 13.
  • Continued innovation, such as the launch of Jack Daniel's Tennessee Blackberry, could open new growth opportunities 2.

What would break the thesis

  • If the decline in developed markets persists, sales could stay under pressure for several more quarters 23.
  • Tariffs and trade tensions could compress margins if costs cannot be passed on to customers 1.
  • Operating profit could fall if expenses grow faster than sales, as seen in the first quarter 2.

What to watch

  • Organic net sales trend and fiscal 2027 guidance2027
  • Impact of US tariffs on costs and marginsnext 10-K
  • Performance of Jack Daniel's sales in developed marketsQ2 2027
  • Effects of the restructuring and US distributor changes2027

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

The business

Brown-Forman manufactures, distills, bottles, imports, exports and sells a wide range of beverage alcohol brands, including Jack Daniel's Tennessee Whiskey, Woodford Reserve, Old Forester, el Jimador and Herradura 1. It employs about 4,900 people and has its world headquarters in Louisville, Kentucky 1. The company describes itself as the largest American-owned premium-plus spirits company, and the Brown family owns more than 50% of voting stock 1.

Its route to consumer varies by market: in the US products are sold to distributors or to state governments that control alcohol sales, while outside the US it owns distribution companies in 17 countries or works through partners and governments 1. The fourth calendar quarter is the peak season, representing about 30% of net sales in fiscal 2026 1.

The largest customer accounted for about 10% of consolidated net sales in fiscal 2026, and many products must be aged for years, making inventories large relative to sales 1.

Segments

American whiskey

The Jack Daniel's family alongside Woodford Reserve and Old Forester forms the core of the portfolio, and Jack Daniel's is the main driver of financial performance 1. In the first quarter of fiscal 2027 whiskey net sales were flat, with JDTW flat and supported by new launches such as JDTB 23.

Ready-to-drink

The RTD category, led by New Mix and the JD RTD/RTP lines, grew in the first quarter of fiscal 2027, supported by demand in Mexico and the US launch 23.

Tequila and other categories

The tequila portfolio, including el Jimador and Herradura, declined in the first quarter of fiscal 2027 due to lower US volumes and weaker net pricing in Mexico 23.

Market context

The company sells in more than 170 countries, with the US its most important market at 42% of net sales in fiscal 2026, followed by Mexico, Germany and Australia 1. In the first quarter of fiscal 2027 developed international sales fell while emerging markets grew, with Mexico among the strongest 23.

Competition remains intense, with the ten largest spirits companies controlling over 20% of global spirits volume in 2025 according to IWSR data cited by the company 1. Pressure also comes from distributor consolidation and weaker consumption in developed markets 13.

Trends

  • Tariffs and international tradeheadwind

    US tariffs and retaliatory measures by other countries could raise product costs and reduce availability in some markets, and margins could suffer if costs are not passed on to customers 1.

  • Softer consumption in developed marketsheadwind

    Macroeconomic pressures and geopolitical instability are weighing on beverage alcohol consumption, particularly in developed markets, according to the company 3.

  • Product innovationtailwind

    New launches such as Jack Daniel's Tennessee Blackberry and the growth of New Mix support sales in premium and RTD categories 23.

  • Changes in distributionmixed

    The restructuring and US distributor changes could bring benefits, but the transition to owned distribution carries operational and execution risks 13.

Competitive position

Brown-Forman competes with large global spirits groups such as Bacardi, Becle, Campari, Diageo, LVMH, Pernod Ricard, Rémy Cointreau and Suntory, as well as national and craft brands in the US 1. The company considers its competitive position strong given brand awareness and innovation 1.

Competition could intensify as new entrants arrive, and beer and soft drink companies entering the RTD market could reduce demand for premium brands 1.

  • DiageoDEO

    Large global spirits group named in the company's filing as a major competitor, with ADRs listed in the US.

  • Pernod Ricard

    French premium spirits group named among the company's global competitors.

  • Bacardi Limited

    Global rum and spirits producer named among the main competitors.

  • Becle

    Mexican tequila company cited as a direct rival in the tequila category.

News & filings

Sources

  1. [1] Form 10-K, fiscal year ended 2026-04-30 · SEC / Brown-Forman Corporation · 12 Jun 2026
  2. [2] Form 10-Q, quarter ended 2026-07-31 · SEC / Brown-Forman Corporation · 02 Sept 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / Brown-Forman Corporation · 02 Sept 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.