SAM
Boston Beer Company Inc
Price:  
190.17 
USD
Volume:  
316,313.00
United States | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SAM Intrinsic Value

39.40 %
Upside

What is the intrinsic value of SAM?

As of 2025-06-30, the Intrinsic Value of Boston Beer Company Inc (SAM) is 265.08 USD. This SAM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 190.17 USD, the upside of Boston Beer Company Inc is 39.40%.

The range of the Intrinsic Value is 181.10 - 542.74 USD

Is SAM undervalued or overvalued?

Based on its market price of 190.17 USD and our intrinsic valuation, Boston Beer Company Inc (SAM) is undervalued by 39.40%.

190.17 USD
Stock Price
265.08 USD
Intrinsic Value
Intrinsic Value Details

SAM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 181.10 - 542.74 265.08 39.4%
DCF (Growth 10y) 225.12 - 640.35 322.11 69.4%
DCF (EBITDA 5y) 183.09 - 374.25 274.84 44.5%
DCF (EBITDA 10y) 218.73 - 432.85 317.95 67.2%
Fair Value 160.34 - 160.34 160.34 -15.69%
P/E 93.46 - 136.48 115.68 -39.2%
EV/EBITDA 181.09 - 381.79 272.31 43.2%
EPV 99.42 - 125.09 112.25 -41.0%
DDM - Stable 85.22 - 362.51 223.86 17.7%
DDM - Multi 176.32 - 582.51 270.64 42.3%

SAM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,120.40
Beta 0.15
Outstanding shares (mil) 11.15
Enterprise Value (mil) 1,967.94
Market risk premium 4.60%
Cost of Equity 6.43%
Cost of Debt 5.00%
WACC 6.43%