The Discounted Cash Flow (DCF) valuation of Boston Beer Company Inc (SAM) is 307.99 USD. With the latest stock price at 280.42 USD, the upside of Boston Beer Company Inc based on DCF is 9.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.0% | 6.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 196.79 - 856.67 | 307.99 |
| Upside | -29.8% - 205.5% | 9.8% |