Previous Close | $192.00 |
Intrinsic Value | $8.20 |
Upside potential | -96% |
Data is not available at this time.
The Boston Beer Company, Inc. operates in the highly competitive alcoholic beverage industry, specializing in premium craft beers, hard ciders, hard seltzers, and other malt beverages. Its core revenue model is driven by direct sales to wholesalers and retailers, with a strong emphasis on brand differentiation and innovation. The company’s flagship brands, including Samuel Adams, Twisted Tea, and Truly Hard Seltzer, cater to evolving consumer preferences for quality and variety. Boston Beer holds a unique position as a pioneer in the craft beer movement, leveraging its heritage while adapting to trends like low-calorie and flavored alcoholic beverages. Despite facing intense competition from both large brewers and smaller craft entrants, the company maintains a loyal customer base and a reputation for product excellence. Its market positioning balances premium pricing with broad distribution, targeting both traditional beer drinkers and health-conscious consumers seeking alternatives.
In FY 2024, Boston Beer reported revenue of $2.01 billion, reflecting its ability to sustain top-line growth in a challenging market. Net income stood at $59.7 million, with diluted EPS of $5.06, indicating modest profitability. Operating cash flow was robust at $248.9 million, supported by efficient working capital management. Capital expenditures of $76.3 million suggest ongoing investments in production and innovation to maintain competitiveness.
The company’s earnings power is underpinned by its diversified portfolio and strong brand equity, though margins remain pressured by rising input costs and marketing expenses. Capital efficiency is evident in its ability to generate significant operating cash flow relative to capital expenditures, enabling reinvestment without excessive leverage. The absence of dividends allows for greater flexibility in allocating capital toward growth initiatives.
Boston Beer maintains a solid balance sheet, with $211.8 million in cash and equivalents and modest total debt of $35.9 million. This low leverage provides ample liquidity to navigate market fluctuations and fund strategic opportunities. The company’s financial health is further reinforced by its ability to self-fund operations and growth, reducing reliance on external financing.
Growth trends highlight the company’s focus on expanding its hard seltzer and ready-to-drink offerings, aligning with shifting consumer preferences. While revenue growth has been steady, profitability remains volatile due to competitive pressures. Boston Beer does not currently pay dividends, opting instead to reinvest earnings into product development and market expansion, reflecting a growth-oriented capital allocation strategy.
The market values Boston Beer based on its premium positioning and innovation potential, though valuation multiples may reflect uncertainty around sustained profitability. Investors likely weigh its strong brand portfolio against the risks of heightened competition and fluctuating demand in the craft beverage segment. The company’s ability to adapt to trends will be critical in meeting long-term expectations.
Boston Beer’s strategic advantages include its heritage as a craft beer leader, agile product development, and strong distribution network. The outlook hinges on its capacity to innovate within the hard seltzer and flavored beverage categories while maintaining core brand loyalty. Challenges include cost inflation and competitive intensity, but the company’s financial flexibility positions it well for sustained growth in a dynamic industry.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |