← Scroll for more →
Boston Beer Co Inc (SAM)
Malt Beverages
Latest Price
$201.31
TTM P/E
--
Normalized P/E
56.52
TTM Div Yield
--
Fwd Div Yield
--
Book Value
70.95
P/B Ratio
2.84
Valuation metrics
adjust assumptions →EPS: $9.89
Book value / share: $77.38
Formula: √(22.5 × EPS × BVPS)
Graham Number
$131.22
34% downside
Norm. op. income: $100M (median of 7yr)
Tax rate: 28%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$86.37
56% downside
Base FCF: $187M (median of recent 5yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$1,287.21
+549% upside
EPS: $9.89
Target P/E: 56×
Formula: EPS × P/E
P/E Fair Value
$553.84
+179% upside
Institutional Ownership
83.8% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 1.02M | $179.0M | 9.79% | +245.0K | 2026-06-30 |
| Vanguard Portfolio Management LLC | 609.4K | $107.0M | 5.88% | -25.1K | 2026-06-30 |
| AQR Capital Management LLC | 540.0K | $95.0M | 5.21% | -112.0K | 2026-06-30 |
| UBS Group AG | 437.8K | $77.0M | 4.22% | +219.2K | 2026-06-30 |
| American Century Companies Inc | 385.3K | $68.0M | 3.72% | +97.2K | 2026-06-30 |
| Vanguard Capital Management LLC | 345.8K | $61.0M | 3.34% | +4.9K | 2026-06-30 |
| Arrowstreet Capital, Limited Partnership | 321.1K | $56.0M | 3.10% | +75.8K | 2026-06-30 |
| Dimensional Fund Advisors LP | 320.9K | $56.0M | 3.09% | +47.3K | 2026-06-30 |
| State Street Corp | 314.7K | $55.0M | 3.04% | +59.5K | 2026-06-30 |
| Millennium Management LLC | 283.5K | $50.0M | 2.73% | +186.9K | 2026-06-30 |