investorscraft@gmail.com

Intrinsic Value of The Boston Beer Company, Inc. (SAM)

Previous Close$192.00
Intrinsic Value
Upside potential
Previous Close
$192.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount