The Boston Beer Company, Inc.

The Boston Beer Company, Inc.

SAMยทNYSE

$163.76

-2.2%
Consumer DefensiveBeverages - Alcoholic

The Boston Beer Company, Inc. produces and sells alcohol beverages primarily in the United States. The company's flagship beer is Samuel Adams Boston Lager. It offers various beers, hard ciders, and hard seltzers under the Samuel Adams, Twisted Tea, Truly Hard Seltzer, Angry Orchard, Dogfish Head, Angel City, Coney Island, Concrete Beach brand names. The company markets and sells its products to a network of approximately 400 wholesalers in the United States, as well as international wholesalers, importers, or other agencies that in turn sell to retailers, such as grocery stores, club stores, convenience stores, liquor stores, bars, restaurants, stadiums, and other retail outlets. It also sells in products in Canada, Europe, Israel, Australia, New Zealand, the Caribbean, the Pacific Rim, Mexico, and Central and South America. The Boston Beer Company, Inc. was founded in 1984 and is based in Boston, Massachusetts.

At a Glance

Live Snapshot
Market Cap$1.76B
EPS9.9000
P/E Ratio16.54
Earnings Date07/23/2026
The Boston Beer Company, Inc.

The Boston Beer Company, Inc. Fair Value Envelope

SAM ยท NYSE

Our analysis suggests that SAM has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $163.76, this represents a potential HIDDEN relative to our calculated worth for The Boston Beer Company, Inc..

Intrinsic Value
Current Price: $163.76

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$25.1B
+ Cash & Equivalents$223.4M
Firm Value$25.4B
- Debt$37.9M
Equity Value$25.3B
/ Shares Outstanding11,139,268B
DCF Value$2.3K
UNDERVALUED BY 1288%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$337.4M
$421.4M
$526.4M
$657.4M
$821.1M
$1.0B
$1.3B
$1.6B
$2.0B
$2.5B
Maintenance CapEx
-$13.6M
-$17.0M
-$21.3M
-$26.6M
-$33.2M
-$41.4M
-$51.7M
-$64.6M
-$80.7M
-$100.8M
Owner Earnings
$323.8M
$404.4M
$505.1M
$630.9M
$788.0M
$984.2M
$1.2B
$1.5B
$1.9B
$2.4B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$299.8M
$346.7M
$401.0M
$463.7M
$536.3M
$620.2M
$717.2M
$829.5M
$959.3M
$1.1B
Terminal Value represents 75.0% of Enterprise Value