SAM
Boston Beer Company Inc
Price:  
260.75 
USD
Volume:  
178,756.00
United States | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SAM Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Boston Beer Company Inc (SAM) is 241.47 USD. This SAM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 260.75 USD, the upside of Boston Beer Company Inc is %.

The range of the Intrinsic Value is 171.51 - 444.05 USD

260.75 USD
Stock Price
241.47 USD
Intrinsic Value
Intrinsic Value Details

SAM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 171.51 - 444.05 241.47 -7.4%
DCF (Growth 10y) 234.50 - 594.40 327.50 25.6%
DCF (EBITDA 5y) 266.86 - 492.57 384.53 47.5%
DCF (EBITDA 10y) 312.28 - 588.81 448.95 72.2%
Fair Value 204.55 - 204.55 204.55 -21.55%
P/E 125.69 - 209.62 165.18 -36.7%
EV/EBITDA 217.42 - 388.02 310.12 18.9%
EPV 51.98 - 63.35 57.66 -77.9%
DDM - Stable 89.49 - 333.64 211.57 -18.9%
DDM - Multi 169.18 - 495.08 252.78 -3.1%

SAM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,115.96
Beta 0.77
Outstanding shares (mil) 11.95
Enterprise Value (mil) 2,910.52
Market risk premium 4.60%
Cost of Equity 7.80%
Cost of Debt 5.00%
WACC 7.80%