The Boston Beer Company, Inc. logo SAM - The Boston Beer Company, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 6
HOLD 23
SELL 3
STRONG
SELL
0
| PRICE TARGET: $206.67 DETAILS
HIGH: $295.00
LOW: $169.00
MEDIAN: $195.00
CONSENSUS: $206.67
UPSIDE: 12.97%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Fair Value Mild
Trading 11.9% below fair value
Current Price $182.94
Bear Case $178.02 2.7% downside ($178.02 - $182.94) / $182.94 = -2.7% $9.89 × 18x P/E
Fair Value $207.69 13.5% upside ($207.69 - $182.94) / $182.94 = 13.5% $9.89 × 21x P/E
Bull Case $237.36 29.7% upside ($237.36 - $182.94) / $182.94 = 29.7% $9.89 × 24x P/E

Adjust Assumptions

21.0x
9.89$

Key Value Driver

Normalized P/E multiple (21x base case)

Implied Market Multiple 18.5x

Plain-Language Summary

Applying a 21x P/E to adjusted EPS of $9.89, the base-case value is $207.69 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (32 analysts) $206.67
Analyst Range $169.00 – $295.00
Divergence from AlphaVal 0%

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples