As of 2024-12-13, the Intrinsic Value of Boston Beer Company Inc (SAM) is
337.22 USD. This SAM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 315.01 USD, the upside of Boston Beer Company Inc is
7.10%.
The range of the Intrinsic Value is 231.93 - 688.27 USD
337.22 USD
Intrinsic Value
SAM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
231.93 - 688.27 |
337.22 |
7.1% |
| DCF (Growth 10y) |
349.74 - 1,019.84 |
504.98 |
60.3% |
| DCF (EBITDA 5y) |
311.40 - 472.42 |
394.88 |
25.4% |
| DCF (EBITDA 10y) |
402.64 - 622.20 |
512.22 |
62.6% |
| Fair Value |
174.93 - 174.93 |
174.93 |
-44.47% |
| P/E |
105.10 - 183.11 |
148.36 |
-52.9% |
| EV/EBITDA |
234.63 - 350.18 |
310.09 |
-1.6% |
| EPV |
68.32 - 80.87 |
74.59 |
-76.3% |
| DDM - Stable |
98.03 - 420.51 |
259.27 |
-17.7% |
| DDM - Multi |
251.63 - 829.13 |
384.88 |
22.2% |
SAM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,616.31 |
| Beta |
0.03 |
| Outstanding shares (mil) |
11.48 |
| Enterprise Value (mil) |
3,360.71 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.25% |
| Cost of Debt |
5.00% |
| WACC |
6.24% |