Three Value Stocks Estimated To Be Below Their Intrinsic Worth In May 2025
Over the last 7 days, the United States market has dropped 2.7%, yet it has risen by 9.1% over the past year, with earnings expected to grow by 14% per annum in the coming years. In this environment, identifying stocks that are estimated to be below their intrinsic worth can provide opportunities for investors seeking value amidst fluctuating market conditions.
Name
Current Price
Fair Value (Est)
Discount (Est)
Mid Penn Bancorp (NasdaqGM:MPB)
$26.65
$52.26
49%
Burke & Herbert Financial Services (NasdaqCM:BHRB)
$55.38
$108.55
49%
Super Group (SGHC) (NYSE:SGHC)
$8.41
$16.48
49%
UMH Properties (NYSE:UMH)
$16.47
$32.47
49.3%
Advanced Flower Capital (NasdaqGM:AFCG)
$4.72
$9.39
49.7%
Excelerate Energy (NYSE:EE)
$28.93
$57.38
49.6%
TXO Partners (NYSE:TXO)
$15.30
$29.92
48.9%
ZEEKR Intelligent Technology Holding (NYSE:ZK)
$29.17
$57.33
49.1%
FinWise Bancorp (NasdaqGM:FINW)
$14.445
$28.38
49.1%
Clearfield (NasdaqGM:CLFD)
$38.30
$74.77
48.8%
Click here to see the full list of 171 stocks from our Undervalued US Stocks Based On Cash Flows screener.
Let's review some notable picks from our screened stocks.
Overview: Lindblad Expeditions Holdings, Inc. offers marine expedition adventures and travel experiences globally, with a market cap of $557.47 million.
Operations: The company's revenue is divided into two main segments: Lindblad, generating $436.11 million, and Land Experiences, contributing $234.72 million.
Estimated Discount To Fair Value: 38.1%
Lindblad Expeditions Holdings is trading at US$10.19, significantly below its estimated fair value of US$16.45, indicating potential undervaluation based on cash flows. Recent earnings reports show improved financial performance with Q1 2025 sales at US$179.72 million and a net income of US$1.16 million, reversing a loss from the previous year. The company forecasts tour revenues between $700 million to $750 million for 2025 and has formed strategic alliances to expand European river cruising operations through 2028.
Upon reviewing our latest growth report, Lindblad Expeditions Holdings' projected financial performance appears quite optimistic.
Unlock comprehensive insights into our analysis of Lindblad Expeditions Holdings stock in this financial health report.
Overview: RADA Electronic Industries Ltd. is a defense technology company that develops, manufactures, markets, and sells defense electronics to air forces and companies globally, with a market cap of $490.92 million.
Operations: RADA Electronic Industries Ltd. generates revenue through the development, manufacturing, marketing, and sale of defense electronics to air forces and companies worldwide.
Estimated Discount To Fair Value: 36.7%
RADA Electronic Industries, priced at $9.87, is trading 36.7% below its estimated fair value of $15.58, highlighting potential undervaluation based on cash flows. The company's earnings are projected to grow significantly at 83.7% per year, outpacing the US market's growth rate of 15%. However, profit margins have decreased from 19.5% last year to 5.3%, which may be a concern for investors despite the expected revenue growth of 16.1% annually surpassing the market average.
The growth report we've compiled suggests that RADA Electronic Industries' future prospects could be on the up.
Dive into the specifics of RADA Electronic Industries here with our thorough financial health report.
Overview: West Bancorporation, Inc. is a financial holding company that offers community banking and trust services to individuals and small- to medium-sized businesses in the United States, with a market cap of approximately $327.30 million.
Operations: The company generates revenue primarily through its community banking segment, which accounted for $82.85 million.
Estimated Discount To Fair Value: 36.7%
West Bancorporation, trading at US$19.34, is priced 36.7% below its estimated fair value of US$30.55, suggesting it may be undervalued based on cash flows. The company's earnings grew by 18% last year and are expected to grow significantly over the next three years, surpassing the US market's growth rate. Recent results show net income increased to US$7.84 million from US$5.81 million a year ago, with a steady dividend of $0.25 per share declared for May 2025.
Our earnings growth report unveils the potential for significant increases in West Bancorporation's future results.
Click here and access our complete balance sheet health report to understand the dynamics of West Bancorporation.
Investigate our full lineup of 171 Undervalued US Stocks Based On Cash Flows right here.
Are any of these part of your asset mix? Tap into the analytical power of Simply Wall St's portfolio to get a 360-degree view on how they're shaping up.
Take control of your financial future using Simply Wall St, offering free, in-depth knowledge of international markets to every investor.
Explore high-performing small cap companies that haven't yet garnered significant analyst attention.
Diversify your portfolio with solid dividend payers offering reliable income streams to weather potential market turbulence.
Fuel your portfolio with companies showing strong growth potential, backed by optimistic outlooks both from analysts and management.
This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Companies discussed in this article include NasdaqCM:LIND NasdaqCM:RADA and NasdaqGS:WTBA.
This article was originally published by Simply Wall St.
Have feedback on this article? Concerned about the content? with us directly. Alternatively, email editorial-team@simplywallst.com
Hashtags
Try Our AI Features
Explore what Daily8 AI can do for you:
Comments
No comments yet...
Related Articles
Business Wire
44 minutes ago
- Business Wire
Brown-Forman Reports Fiscal 2025 Results
LOUISVILLE, Ky.--(BUSINESS WIRE)--Brown-Forman Corporation (NYSE: BFA, BFB) reported financial results for its fourth quarter and fiscal year ended April 30, 2025. Fourth quarter reported net sales decreased 7% 1 to $894 million (-3% on an organic basis 2) compared to the same prior-year period. In the quarter, reported operating income decreased 45% to $205 million (-2% on an organic basis) and diluted earnings per share decreased 45% to $0.31, largely due to the absence of the prior-year gain on sale of the Sonoma-Cutrer wine business. For the full year, the company's reported net sales decreased 5% to $4.0 billion (+1% on an organic basis) compared to the same prior-year period. Reported operating income decreased 22% to $1.1 billion (+3% on an organic basis) and diluted earnings per share decreased 14% to $1.84. 'Our ability to deliver organic growth on both the top and bottom line in a year of softening consumer demand is a testament to the strength and resilience of our team,' said Lawson Whiting, Brown-Forman's President and Chief Executive Officer. 'While our results did not meet our long-term growth aspirations, we made important progress in an exceptionally challenging macroeconomic environment. Looking ahead to fiscal 2026, we expect continued headwinds. Still, we are confident that with agility, innovation, and a clear focus on execution, we are well positioned to navigate uncertainty and unlock new opportunities for sustainable long-term growth.' Fiscal 2025 Highlights The operating environment remained challenging in fiscal 2025 due to ongoing macroeconomic and geopolitical uncertainties, which the company believes negatively impacted consumer confidence and reduced discretionary spending in many of our top markets. Net sales declined across all geographic aggregations, largely driven by the Finlandia and Sonoma-Cutrer divestitures. Gross profit declined 7% (-2% organic). Gross margin contracted 150 basis points largely driven by higher input costs, unfavorable fixed cost absorption related to lower production levels, and the negative effect of foreign exchange, partially offset by favorable price/mix. Operating expenses declined 10% (-6% organic). A series of strategic restructuring initiatives designed to position the company for future growth resulted in charges of $63 million. Brown-Forman returned $420 million to stockholders through regular quarterly dividends, received $350 million in cash in exchange for its 21.4% ownership interest in The Duckhorn Portfolio Inc. (Duckhorn), and repaid $300 million in principal on maturing notes. Fiscal 2025 Brand Results Net sales for Whiskey 3 products were flat (+1% organic). Growth from Woodford Reserve and Jack Daniel's Tennessee Whiskey was offset by the negative effect of foreign exchange and declines in other super-premium Jack Daniel's expressions. These expressions include Jack Daniel's Single Barrel and various other Jack Daniel's special releases, which declined compared to a strong prior year partially due to a number of product launches. An estimated net increase in distributor inventories positively impacted net sales. Net sales for the Tequila 3 portfolio declined 14% (-12% organic) impacted by challenging macroeconomic conditions in Mexico and a competitive environment in the United States. Driven by these markets, el Jimador's net sales decreased 13% (-11% organic) led by volume declines, and Herradura's net sales decreased 13% (-10% organic) led by volume declines and higher promotional pricing. Net sales were also impacted by the negative effect of foreign exchange. Net sales for the Ready-to-Drink 3 (RTD) portfolio declined 6% (+5% organic). Jack Daniel's RTD/RTP portfolio decreased 8% (+1% organic) largely driven by the Jack Daniel's Country Cocktails business model change (JDCC) 2. Net sales of New Mix declined 1% (+13% organic), as double-digit volume growth was more than offset by the negative effect of foreign exchange. Rest of Portfolio's 3 net sales declined 33% (-2% organic) driven by the Finlandia and Sonoma-Cutrer divestitures and lower volumes of Korbel California Champagnes in the United States. The decline was partially offset by strong double-digit growth from Diplomático. Fiscal 2025 Market Results Net sales in the United States decreased 7% (-2% organic) led by the divestiture of Sonoma-Cutrer; volume declines in a challenging consumer environment, primarily Jack Daniel's Tennessee Whiskey and Korbel California Champagnes; and the impact of JDCC. The declines were partially offset by growth of Woodford Reserve as the brand continued to gain market share and outperformed the U.S. Whiskey category. An estimated net increase in distributor inventories positively impacted net sales. Collectively, net sales in the Developed International 3 markets declined 6% (-3% organic) led by the absence of the Finlandia brand and lower volumes in Italy (in preparation for the May 1, 2025 transition to owned distribution), South Korea, and the United Kingdom. The decline was partially offset by higher volumes of Jack Daniel's Tennessee Whiskey in Japan, reflecting the transition to owned distribution on April 1, 2024. Net sales in Emerging 3 markets declined 2% (+9% organic), largely driven by the negative effect of foreign exchange, the Finlandia divestiture, and declines of the Tequila portfolio in Mexico. The decline was partially offset by growth of the Jack Daniel's family of brands in Türkiye, Brazil, and the United Arab Emirates, and higher volumes of New Mix. An estimated net increase in distributor inventories positively impacted net sales. The Travel Retail channel's net sales decreased 7% (-5% organic) led by declines of other super-premium Jack Daniel's expressions and the divestiture of Finlandia, partially offset by higher volumes of Diplomático. Fiscal 2025 Other P&L Items Gross profit decreased 7% (-2% organic) primarily due to the absence of the divested brands and the negative effect of foreign exchange. Gross margin contracted 150 basis points to 58.9% largely driven by higher input costs, unfavorable fixed cost absorption related to lower production levels, and the negative effect of foreign exchange, partially offset by favorable price/mix. Advertising expense decreased 8% (-6% organic) driven by lower Jack Daniel's Tennessee Whiskey and Jack Daniel's Tennessee Apple spend, the impact of the recently divested brands, and lower Jack Daniel's and Coca-Cola RTD spend as compared to the prior-year period launch in the United States. Selling, general, and administrative (SG&A) expenses decreased 10% (-5% organic) led by lower compensation and benefit-related expenses and lapping the prior-year expenses related to charitable contributions to the Brown-Forman Foundation and Dendrifund. The company incurred $63 million in charges related to the restructuring program announced in January 2025. The restructuring initiatives include a 12% workforce reduction, the closure of the Louisville-based Brown-Forman Cooperage, and an early retirement benefit offered to qualifying U.S. employees. The charges comprise $60 million presented as 'restructuring and other charges' and $3 million included in cost of sales. These restructuring costs are in line with expectations and should deliver $70 to $80 million in annualized savings to invest in future growth. Operating income declined 22% (+3% organic) with an operating margin decrease of 600 basis points to 27.9%. The decrease was primarily due to the absence of the gains from our divested brands, the decline in gross margin, and a non-cash impairment charge in the fourth quarter related to the Gin Mare brand name, partially offset by lower operating expenses, including the favorable fair value adjustment to Gin Mare's contingent consideration liability. Diluted earnings per share decreased $0.31 driven primarily by the decrease in operating income, partially offset by the pretax gain on sale of the investment in Duckhorn and the benefit of the lower effective tax rate. Fiscal 2025 Financial Stewardship The company paid regular quarterly dividends totaling $420 million to stockholders. Brown-Forman, a member of the S&P 500 Dividend Aristocrats Index, has paid regular quarterly cash dividends for 81 consecutive years and has increased the regular dividend for 41 consecutive years. Brown-Forman received $350 million in cash for its 21.4% ownership interest in Duckhorn and recognized a $78 million pretax gain on its sale. The company maintained a strong financial position with the repayment of the $300 million principal amount of 3.50% senior notes on their maturity date of April 15, 2025. Fiscal 2026 Outlook We anticipate the operating environment for fiscal 2026 will be challenging, with low visibility due to macroeconomic and geopolitical volatility as we face headwinds from consumer uncertainty, the potential impact from currently unknown tariffs, and lower non-branded sales of used barrels. We remain focused on building our business for the long term and navigating the current environment at pace with strategic initiatives in fiscal 2026 that we believe will unlock future growth led by the significant evolution of our U.S. distribution, the restructuring initiative, and meaningful new product innovation. Considering these factors, we expect the following in fiscal 2026: Organic net sales decline in the low-single digit range. Organic operating income decline in the low-single digit range. Our effective tax rate to be in the range of approximately 21% to 23%. Capital expenditures planned to be in the range of $125 to $135 million. Conference Call Details Brown-Forman will host a conference call to discuss these results at 10:00 a.m. (ET) today. A live audio broadcast of the conference call, and the accompanying presentation slides, will be available via Brown-Forman's website, through a link to 'Investors/Events & Presentations.' A digital audio recording of the conference call and the presentation slides will also be posted on the website and will be available for at least 30 days following the conference call. Brown-Forman Corporation has been building exceptional spirits brands for more than 150 years, responsibly upholding our founding promise of 'Nothing Better in the Market.' Our portfolio of premium brands includes the Jack Daniel's Family of Brands, Woodford Reserve, Herradura, el Jimador, Korbel, New Mix, Old Forester, The Glendronach, Glenglassaugh, Benriach, Diplomático Rum, Chambord, Gin Mare, Fords Gin, Slane, and Coopers' Craft. With a team of approximately 5,400 employees worldwide, we proudly share our passion for premium beverages in more than 170 countries. Discover more about us at and stay connected through LinkedIn, Instagram, and X. Important Information on Forward-Looking Statements: This press release contains statements, estimates, and projections that are 'forward-looking statements' as defined under U.S. federal securities laws. Words such as 'aim,' 'ambition,' 'anticipate,' 'aspire,' 'believe,' 'can,' 'continue,' 'could,' 'envision,' 'estimate,' 'expect,' 'expectation,' 'intend,' 'may,' 'might,' 'plan,' 'potential,' 'project,' 'pursue,' 'see,' 'seek,' 'should,' 'will,' 'would,' and similar words indicate forward-looking statements, which speak only as of the date we make them. Except as required by law, we do not intend to update or revise any forward-looking statement, whether as a result of new information, future events, or otherwise. By their nature, forward-looking statements involve risks, uncertainties, and other factors (many beyond our control) that could cause our actual results to differ materially from those expressed in or implied by the forward-looking statements. These risks and uncertainties include, but are not limited to: Our substantial dependence upon the continued growth of the Jack Daniel's family of brands Substantial competition from new entrants, consolidations by competitors and retailers, and other competitive activities, such as pricing actions (including price reductions, promotions, discounting, couponing, or free goods), marketing, category expansion, product introductions, or entry or expansion in our geographic markets or distribution networks Disruption of our distribution network or inventory fluctuations in our products by distributors, wholesalers, or retailers Risks from changes to the trade policies, tariffs, and import and export regulations of the United States or foreign governments and the effectiveness of our actions to mitigate the negative impact on our margins, sales, and/or distributors Changes in consumer preferences, consumption, or purchase patterns – particularly away from larger producers in favor of small distilleries or local producers, or away from brown spirits, our premium products, or spirits generally, and our ability to anticipate or react to them; further legalization of marijuana; bar, restaurant, travel, or other on-premise declines; shifts in demographic or health and wellness trends; or unfavorable consumer reaction to new products, line extensions, package changes, product reformulations, or other product innovation Route-to-consumer changes that affect the timing of our sales, temporarily disrupt the marketing or sale of our products, or result in higher fixed costs Production facility, aging warehouse, or supply chain disruption Imprecision in supply/demand forecasting Higher costs, lower quality, or unavailability of energy, water, raw materials, product ingredients, or labor Risks associated with acquisitions, dispositions, business partnerships, or investments – such as acquisition integration, termination difficulties or costs, or impairment in recorded value Unfavorable global or regional economic conditions and related economic slowdowns or recessions, low consumer confidence, high unemployment, weak credit or capital markets, budget deficits, burdensome government debt, austerity measures, higher interest rates, higher taxes, political instability, higher inflation, deflation, lower returns on pension assets, or lower discount rates for pension obligations Impact of health epidemics and pandemics, and the risk of the resulting negative economic impacts and related governmental actions Product recalls or other product liability claims, product tampering, contamination, or quality issues Negative publicity related to our company, products, brands, marketing, executive leadership, employees, Board of Directors, family stockholders, operations, business performance, or prospects Failure to attract or retain key executive or employee talent Risks associated with being a U.S.-based company with a global business, including commercial, political, and financial risks; local labor policies and conditions; compliance with local trade practices and other regulations; terrorism, kidnapping, extortion, or other types of violence; and health pandemics Failure to comply with anti-corruption laws, trade sanctions and restrictions, or similar laws or regulations Fluctuations in foreign currency exchange rates, particularly due to a stronger U.S. dollar Changes in laws, regulatory measures, or governmental policies, especially those affecting production, importation, marketing, labeling, pricing, distribution, sale, or consumption of our beverage alcohol products Tax rate changes (including excise, corporate, sales or value-added taxes, property taxes, payroll taxes, import and export duties, and tariffs) or changes in related reserves, changes in tax rules or accounting standards, and the unpredictability and suddenness with which they can occur Decline in the social acceptability of beverage alcohol in significant markets Significant additional labeling or warning requirements or limitations on availability of our beverage alcohol products Counterfeiting and inadequate protection of our intellectual property rights Significant legal disputes and proceedings, or government investigations Cyberbreach or failure or corruption of our key information technology systems or those of our suppliers, customers, or direct and indirect business partners, or failure to comply with personal data protection laws Our status as a family 'controlled company' under New York Stock Exchange rules, and our dual-class share structure For further information on these and other risks, please refer to our public filings, including the 'Risk Factors' section of our Annual Report on Form 10-K and Quarterly Reports on Form 10-Q filed with the Securities and Exchange Commission. Brown-Forman Corporation Unaudited Consolidated Statements of Operations For the Twelve Months Ended April 30, 2024 and 2025 (Dollars in millions, except per share amounts) 2024 2025 Change Net sales $ 4,178 $ 3,975 (5%) Cost of sales 1,652 1,632 (1%) Gross profit 2,526 2,343 (7%) Advertising expenses 529 484 (8%) Selling, general, and administrative expenses 826 744 (10%) Restructuring and other charges — 60 Gain on sale of business (267 ) — Other expense (income), net 24 (52 ) Operating income 1,414 1,107 (22)% Non-operating postretirement expense 3 4 Interest expense, net 113 105 Equity method investment income and gain on sale — (83 ) Income before income taxes 1,298 1,081 (17)% Income taxes 274 212 Net income $ 1,024 $ 869 (15)% Earnings per share: Basic $ 2.15 $ 1.84 (14)% Diluted $ 2.14 $ 1.84 (14)% Gross margin 60.5 % 58.9 % Operating margin 33.8 % 27.9 % Effective tax rate 21.2 % 19.6 % Cash dividends paid per common share $ 0.8466 $ 0.8886 Shares (in thousands) used in the calculation of earnings per share Basic 476,394 472,655 Diluted 477,220 472,950 Expand Brown-Forman Corporation Unaudited Condensed Consolidated Balance Sheets (Dollars in millions) April 30, 2024 April 30, 2025 Assets: Cash and cash equivalents $ 446 $ 444 Accounts receivable, net 769 830 Inventories 2,556 2,511 Assets held for sale — 121 Other current assets 265 289 Total current assets 4,036 4,195 Property, plant, and equipment, net 1,074 1,095 Goodwill 1,455 1,505 Other intangible assets 990 981 Equity method investments 270 3 Other assets 341 307 Total assets $ 8,166 $ 8,086 Liabilities: Accounts payable and accrued expenses $ 793 $ 741 Accrued income taxes 38 27 Short-term borrowings 428 312 Current portion of long-term debt 300 — Total current liabilities 1,559 1,080 Long-term debt 2,372 2,421 Deferred income taxes 315 241 Accrued postretirement benefits 160 164 Other liabilities 243 187 Total liabilities 4,649 4,093 Stockholders' equity 3,517 3,993 Total liabilities and stockholders' equity $ 8,166 $ 8,086 Expand Brown-Forman Corporation Unaudited Condensed Consolidated Statements of Cash Flows For the Twelve Months Ended April 30, 2024 and 2025 (Dollars in millions) 2024 2025 Cash provided by operating activities $ 647 $ 598 Cash flows from investing activities: Proceeds from sale of business 246 — Proceeds from sale of equity method investment — 350 Additions to property, plant, and equipment (228 ) (167 ) Other 31 66 Cash provided by (used for) investing activities 49 249 Cash flows from financing activities: Net change in short-term borrowings 192 (117 ) Repayment of long-term debt — (300 ) Acquisition of treasury stock (400 ) — Dividends paid (404 ) (420 ) Other (6 ) (6 ) Cash provided by (used for) financing activities (618 ) (843 ) Effect of exchange rate changes (6 ) 3 Net increase (decrease) in cash, cash equivalents, and restricted cash 72 7 Cash, cash equivalents, and restricted cash at beginning of period 384 456 Cash, cash equivalents, and restricted cash at end of period 456 463 Less: Restricted cash at end of period (10 ) (19 ) Cash and cash equivalents at end of period $ 446 $ 444 Expand Schedule A Brown-Forman Corporation Supplemental Statement of Operations Information (Unaudited) Percentage change versus the prior-year period ended April 30, 2025 3 Months 12 Months Reported change in net sales (7 %) (5 %) Acquisitions and divestitures 3 % 3 % Other items * — % 1 % Foreign exchange 1 % 2 % Organic change in net sales (3 %) 1 % Reported change in gross profit (10 %) (7 %) Acquisitions and divestitures 2 % 3 % Other items 1 % — % Foreign exchange 2 % 3 % Organic change in gross profit (5 %) (2 %) Reported change in advertising expenses (7 %) (8 %) Acquisitions and divestitures 1 % 2 % Foreign exchange — % 1 % Organic change in advertising expenses (6 %) (6 %) Reported change in SG&A (16 %) (10 %) Acquisitions and divestitures 1 % 1 % Other Items 9 % 3 % Foreign exchange — % 1 % Organic change in SG&A (6 %) (5 %) Reported change in operating income (45 %) (22 %) Acquisitions and divestitures 24 % 16 % Impairment charges 21 % 4 % Other items 3 % 2 % Foreign exchange (4 %) 3 % Organic change in operating income (2 %) 3 % Expand ____________________ * See 'Note 2 - Non-GAAP Financial Measures' for details on our use of Non-GAAP financial measures, how these measures are calculated, and the reasons why we believe this information is useful to readers. Note: Totals may differ due to rounding. Expand Schedule B Brown-Forman Corporation Supplemental Statement of Operations Information (Unaudited) Twelve Months Ended April 30, 2025 Supplemental Information ^ Volumes (9-Liter Cases) Net Sales % Change vs. Prior-Year Period Product Category / Brand Family / Brand ^ Depletions (Millions) * % Change vs. Prior-Year Period Shipments (Millions) * % Change vs. Prior-Year Period Reported Acquisitions and Divestitures Other Items Foreign Exchange Organic ^ Whiskey 21.0 (3 %) 20.9 1 % — % — % — % 1 % 1 % JDTW 13.9 (4 %) 13.8 1 % — % — % — % 1 % 1 % JDTH 2.0 (2 %) 2.0 2 % — % — % — % 2 % 2 % Gentleman Jack 0.8 (1 %) 0.8 5 % 4 % — % — % 1 % 5 % JDTA 0.9 5 % 1.0 6 % — % — % — % 3 % 3 % JDTF 0.6 (8 %) 0.6 (3 %) (3 %) — % — % 1 % (2 %) Woodford Reserve 1.8 2 % 1.8 6 % 8 % — % — % — % 8 % Old Forester 0.5 (1 %) 0.5 1 % 8 % — % — % — % 8 % Rest of Whiskey 0.5 (20 %) 0.4 (21 %) (23 %) — % — % 1 % (22 %) Ready-to-Drink 21.6 3 % 21.6 4 % (6 %) — % 5 % 6 % 5 % JD RTD/RTP 10.3 (4 %) 10.3 (2 %) (8 %) — % 7 % 3 % 1 % New Mix 11.3 11 % 11.3 11 % (1 %) — % — % 13 % 13 % Tequila 2.0 (11 %) 2.0 (11 %) (14 %) — % — % 2 % (12 %) el Jimador 1.3 (10 %) 1.3 (12 %) (13 %) — % — % 1 % (11 %) Herradura 0.6 (10 %) 0.6 (8 %) (13 %) — % — % 3 % (10 %) Rest of Portfolio 2.1 (6 %) 2.1 (5 %) (33 %) 31 % — % 1 % (2 %) Non-branded and bulk NA NA NA NA 18 % 1 % — % — % 18 % Total Portfolio 46.8 (1 %) 46.7 2 % (5 %) 3 % 1 % 2 % 1 % Other Brands and Aggregations Jack Daniel's Family 28.8 (4 %) 28.8 — % (2 %) — % 1 % 1 % 1 % American Whiskey 20.9 (3 %) 20.8 1 % 1 % — % — % 1 % 2 % Diplomático 0.3 4 % 0.3 28 % 27 % — % — % (1 %) 26 % Gin Mare 0.2 2 % 0.2 2 % 1 % — % — % — % 1 % Expand ____________________ ^ See 'Note 2 - Non-GAAP Financial Measures' for details on our use of Non-GAAP financial measures, how these measures are calculated, and the reasons why we believe this information is useful to readers. See 'Note 3 - Definitions' for details on our brand aggregations and other metrics. * Volumes are adjusted to (i) remove increases or decreases related to acquired and divested brands for periods not comparable year over year and (ii) reflect the Jack Daniel's Country Cocktails business model change (JDCC) during fiscal 2024 and fiscal 2025. For additional information concerning acquisitions and divestitures impacting depletions and shipments and the change in JDCC, see the applicable defined terms in 'Note 2 – Non-GAAP Financial Measures.' Note: Totals may differ due to rounding. Expand Schedule C Brown-Forman Corporation Supplemental Statement of Operations Information (Unaudited) Twelve Months Ended April 30, 2025 Net Sales % Change vs. Prior-Year Period Geographic Area ^ Reported Acquisitions and Divestitures Other Items Foreign Exchange Organic ^ United States (7 %) 3 % 1 % — % (2 %) Developed International (6 %) 2 % — % 1 % (3 %) Germany (4 %) — % — % — % (3 %) Australia (2 %) 1 % — % 3 % 1 % United Kingdom (6 %) — % — % (1 %) (6 %) France — % — % — % — % — % Canada (14 %) 4 % — % 2 % (8 %) Rest of Developed International (9 %) 5 % — % 2 % (3 %) Emerging (2 %) 5 % — % 6 % 9 % Mexico (8 %) — % — % 12 % 4 % Poland (11 %) 21 % — % (5 %) 4 % Brazil 12 % — % — % 7 % 19 % Türkiye 30 % 1 % — % 12 % 43 % Rest of Emerging (2 %) 6 % — % 1 % 5 % Travel Retail (7 %) 2 % — % — % (5 %) Non-branded and bulk 18 % 1 % — % — % 18 % Total (5 %) 3 % 1 % 2 % 1 % Expand ____________________ ^ See 'Note 2 - Non-GAAP Financial Measures' for details on our use of Non-GAAP financial measures, how these measures are calculated, and the reasons why we believe this information is useful to readers. See 'Note 3 - Definitions' for details on our geographic aggregations. Note: Totals may differ due to rounding. Expand Schedule D Brown-Forman Corporation Supplemental Information (Unaudited) — Estimated Net Change in Distributor Inventories Twelve Months Ended April 30, 2025 Estimated Net Change in Distributor Inventories ^ vs. Prior-Year Period Geographic Area ^ - Net Sales United States 3% Developed International 3% Emerging 3% Travel Retail (1%) Non-branded and bulk —% Product category / brand family / brand ^ Whiskey 4% JDTW 4% JDTH 4% Gentleman Jack 6% JDTA 1% JDTF 5% Woodford Reserve 3% Old Forester —% Rest of Whiskey —% Ready-to-Drink 2% JD RTD/RTP 3% New Mix —% Tequila —% el Jimador (2%) Herradura 3% Rest of Portfolio (1%) Non-branded and bulk —% Statement of Operations Line Items Net Sales 3% Cost of Sales 3% Gross Profit 3% Operating Income 7% ____________________ ^ See 'Note 3 - Definitions' for details on our geographic aggregations, brand aggregations, and other metrics. A positive difference is interpreted as a net increase in distributors' inventories; whereas, a negative difference is interpreted as a net decrease in distributors' inventories. Expand Note 1 - All related commentary and percentage growth rates are on a reported basis and compared to the same prior-year periods, unless otherwise noted. Note 2 - Non-GAAP Financial Measures Use of Non-GAAP Financial Information. We report our financial results in accordance with U.S. generally accepted accounting principles (GAAP). Additionally, we use some financial measures in this press release that are not measures of financial performance under GAAP. These non-GAAP measures, defined below, should be viewed as supplements to (not substitutes for) our results of operations and other measures reported under GAAP. Other companies may define or calculate these non-GAAP measures differently. Reconciliations of these non-GAAP measures to the most closely comparable GAAP measures are presented on Schedules A, B, and C of this press release. 'Organic change' in measures of statements of operations. We present changes in certain measures, or line items, of the statements of operations that are adjusted to an 'organic' basis. We use 'organic change' for the following measures: (a) organic net sales; (b) organic cost of sales; (c) organic gross profit; (d) organic advertising expenses; (e) organic selling, general, and administrative (SG&A) expenses; (f) organic other expense (income) net; (g) organic operating expenses *; and (h) organic operating income. To calculate these measures, we adjust, as applicable, for (1) acquisitions and divestitures, (2) impairment charges, (3) other items, and (4) foreign exchange. We explain these adjustments below. 'Acquisitions and divestitures.' This adjustment removes (a) the gain or loss recognized on the sale of divested brands and certain assets, (b) any non-recurring effects related to our acquisitions and divestitures (e.g., transaction, transition, and integration costs), (c) the effects of operating activity related to acquired and divested brands for periods not comparable year over year (non-comparable periods), and (d) fair value changes to contingent consideration liabilities. Excluding non-comparable periods allows us to include the effects of acquired and divested brands only to the extent that results are comparable year over year. During fiscal 2023, we acquired Gin Mare Brand, S.L.U. and Mareliquid Vantguard, S.L.U., which owned the Gin Mare brand (Gin Mare). This adjustment removes the fair value adjustments to Gin Mare's contingent consideration liability that is payable in cash no later than July 2027. We recognized $43 million in favorable fair value adjustments to Gin Mare's contingent consideration liability during fiscal 2025. During fiscal 2024, we sold our Finlandia vodka business, which resulted in a pre-tax gain of $92 million, and entered into a related transition services agreement (TSA) for this business. This adjustment removes the (a) transaction costs related to the divestiture; (b) the gain on sale of the Finlandia vodka business; (c) operating activity for the non-comparable period, which is activity in the first and second quarters of fiscal 2024; and (d) net sales, cost of sales, and operating expenses recognized pursuant to the TSA related to distribution services in certain markets. During fiscal 2024, we sold the Sonoma-Cutrer wine business in exchange for an ownership percentage of 21.4% in The Duckhorn Portfolio Inc. (Duckhorn) along with $50 million cash and entered into a related TSA for this business. This transaction resulted in a pre-tax gain of $175 million. This adjustment removes the (a) transaction costs related to the divestiture; (b) the gain on sale of the Sonoma-Cutrer wine business; (c) operating activity for the non-comparable period, which is all activity in fiscal 2024; and (d) net sales, cost of sales, and operating expenses recognized pursuant to the TSA related to distribution services in certain markets. During fiscal 2024, we recognized a gain of $7 million on the sale of certain fixed assets related to a divested mill. During fiscal 2025, we recognized a gain of $12 million on the sale of the Alabama cooperage. This adjustment removes the gains from our other expense (income), net and operating income. 'Impairment Charges.' This adjustment removes the impact of impairment charges from our results of operations. During fiscal 2024, we recognized a non-cash impairment charge of $7 million for an immaterial discontinued brand name. During fiscal 2025, we recognized a non-cash impairment charge of $47 million for the Gin Mare brand name. *Operating expenses include advertising expenses, SG&A expenses, restructuring and other charges, and other expenses (income), net. Expand 'Other Items.' Other Items include the additional items outlined below. ' Foundation.' During fiscal 2024, we committed $23 million to the Brown-Forman Foundation and Dendrifund (the Foundation and Dendrifund) to support the communities where our employees live and work. This adjustment removes the expenses related to charitable contributions to the Foundation and Dendrifund from our organic SG&A expenses and organic operating income to present our organic results on a comparable basis. 'Jack Daniel's Country Cocktails business model change (JDCC).' In fiscal 2021, we entered into a partnership with the Pabst Brewing Company for the supply, sales, and distribution of Jack Daniel's Country Cocktails in the United States while Brown-Forman continued to produce certain products. During fiscal 2024, this production fully transitioned to Pabst Brewing Company for the Jack Daniel's Country Cocktails products. This adjustment removes the non-comparable operating activity related to the sales of Brown-Forman-produced Jack Daniel's Country Cocktails products for fiscal 2024 and 2025. 'Franchise tax refund.' During fiscal 2025, we recognized a $13 million franchise tax refund due to a change in franchise tax calculation methodology for the state of Tennessee. This modification lowered our annual franchise tax obligation and was retroactively applied to franchise taxes paid during fiscal 2020 through fiscal 2023. This adjustment removes the franchise tax refund from our other expense (income), net and operating income. 'Restructuring initiative.' During fiscal 2025, our Board of Directors approved a plan to reduce our structural cost base and realign resources toward future sources of growth. This included reducing our workforce by approximately 12% and closing the Louisville-based Brown-Forman Cooperage. We also offered a special, one-time early retirement benefit to qualifying U.S. employees. Collectively, this adjustment removes the $63 million* impact from our cost of sales, operating expenses, and operating income from the third and fourth quarters of fiscal 2025. 'Foreign exchange.' We calculate the percentage change in certain line items of the statements of operations in accordance with GAAP and adjust to exclude the cost or benefit of currency fluctuations. Adjusting for foreign exchange allows us to understand our business on a constant-dollar basis, as fluctuations in exchange rates can distort the organic trend both positively and negatively. (In this press release, 'dollar' means the U.S. dollar unless stated otherwise.) To eliminate the effect of foreign exchange fluctuations when comparing across periods, we translate current-year results at prior-year rates and remove transactional and hedging foreign exchange gains and losses from current- and prior-year periods. We use the non-GAAP measure 'organic change,' along with other metrics, to: (a) understand our performance from period to period on a consistent basis; (b) compare our performance to that of our competitors; (c) calculate components of management incentive compensation; (d) plan and forecast; and (e) communicate our financial performance to the Board of Directors, stockholders, and the investment community. We have consistently applied the adjustments within our reconciliations in arriving at each non-GAAP measure. We believe these non-GAAP measures are useful to readers and investors because they enhance the understanding of our historical financial performance and comparability between periods. When we provide guidance for organic change in certain measures of the statements of operations, we do not provide guidance for the corresponding GAAP change, as the GAAP measure will include items that are difficult to quantify or predict with reasonable certainty, such as foreign exchange, which could have a significant impact to our GAAP income statement measures. In addition to the non-GAAP financial measures presented, we believe that our results are affected by changes in distributor inventories, particularly in our largest market, the United States, where the spirits industry is subject to regulations that essentially mandate a so-called 'three-tier system,' with a value chain that includes suppliers, distributors, and retailers. Accordingly, we also provide information concerning estimated fluctuations in distributor inventories. We believe such information is useful in understanding our performance and trends as it provides relevant information regarding customers' demand for our products. See Schedule D of this press release. Note 3 - Definitions From time to time, to explain our results of operations or to highlight trends and uncertainties affecting our business, we aggregate markets according to stage of economic development as defined by the International Monetary Fund (IMF), and we aggregate brands by beverage alcohol category. Below, we define the geographic and brand aggregations used in this release. Geographic Aggregations. In Schedule C and Schedule D, we provide supplemental information for our top markets ranked by percentage of reported net sales. In addition to markets listed by country name, we include the following aggregations: 'Developed International' markets are 'advanced economies' as defined by the IMF, excluding the United States. Our top developed international markets were Germany, Australia, the United Kingdom, France, and Canada. This aggregation represents our net sales of branded products to these markets. 'Emerging' markets are 'emerging and developing economies' as defined by the IMF. Our top emerging markets were Mexico, Poland, Brazil, and Türkiye. This aggregation represents our net sales of branded products to these markets. 'Brazil' includes Brazil, Paraguay, Uruguay, and certain other surrounding territories. 'Travel Retail' represents our net sales of branded products to global duty-free customers, other travel retail customers, and the U.S. military, regardless of customer location. 'Non-branded and bulk' includes net sales of used barrels, contract bottling services, and non-branded bulk whiskey, regardless of customer location. Brand Aggregations. In Schedule B and Schedule D, we provide supplemental information for our top brands ranked by percentage of reported net sales. In addition to brands listed by name, we include the aggregations outlined below. Beginning in fiscal 2025, we aggregated the 'Wine' and 'Vodka' product categories with 'Rest of Portfolio,' due to the divestitures of Sonoma-Cutrer and Finlandia. Please refer to the new definition of 'Rest of Portfolio' for more information. The fiscal 2024 'Rest of Portfolio' amounts have been adjusted accordingly for comparison purposes. 'Whiskey' includes all whiskey spirits and whiskey-based flavored liqueurs. The brands included in this category are the Jack Daniel's family of brands (excluding the 'Ready-to-Drink' products defined below), the Woodford Reserve family of brands (Woodford Reserve), the Old Forester family of brands (Old Forester), The Glendronach, Benriach, Glenglassaugh, and Slane Irish Whiskey. 'American whiskey' includes the Jack Daniel's family of brands (excluding the 'Ready-to-Drink' products defined below), Woodford Reserve, and Old Forester. 'Super-premium American whiskey' includes Woodford Reserve, Gentleman Jack, and other super-premium Jack Daniel's expressions. 'Ready-to-Drink' includes all ready-to-drink (RTD) and ready-to-pour (RTP) products. The brands included in this category are Jack Daniel's RTD and RTP products (JD RTD/RTP), New Mix, and other RTD/RTP products. 'Jack Daniel's RTD/RTP' products include all RTD line extensions of Jack Daniel's, such as Jack Daniel's & Coca-Cola RTD, Jack Daniel's & Cola, Jack Daniel's Double Jack, Jack Daniel's Country Cocktails, and other malt- and spirit-based Jack Daniel's RTDs, along with Jack Daniel's Winter Jack RTP. 'Jack Daniel's & Coca-Cola RTD' includes all Jack Daniel's & Coca-Cola RTD products and Jack Daniel's bulk whiskey shipments for the production of these products. 'Tequila' includes el Jimador, the Herradura family of brands (Herradura), and other tequilas. 'Rest of Portfolio' includes Korbel California Champagnes*, Diplomático, Chambord, Gin Mare, Sonoma-Cutrer (which was divested on April 30, 2024), Finlandia Vodka (which was divested on November 1, 2023), Korbel Brandy, Fords Gin, and other agency brands (brands we do not own, but sell in certain markets). 'Non-branded and bulk' includes net sales of used barrels, contract bottling services, and non-branded bulk whiskey and wine. 'Jack Daniel's family of brands' includes Jack Daniel's Tennessee Whiskey (JDTW), JD RTD/RTP, Jack Daniel's Tennessee Honey (JDTH), Gentleman Jack, Jack Daniel's Tennessee Apple (JDTA), Jack Daniel's Tennessee Fire (JDTF), Jack Daniel's Single Barrel Collection (JDSB), Jack Daniel's Sinatra Select, Jack Daniel's Bonded Tennessee Whiskey, Jack Daniel's Bonded Rye Tennessee Whiskey, Jack Daniel's Triple Mash Blended Straight Whiskey, Jack Daniel's American Single Malt, Jack Daniel's 12 Year Old, Jack Daniel's 14 Year Old, Jack Daniel's 10 Year Old, and other Jack Daniel's expressions. Other Metrics. 'Shipments.' We generally record revenues when we ship or deliver our products to our customers. In this release unless otherwise specified, we refer to shipments when discussing volume. 'Depletions.' This metric is commonly used in the beverage alcohol industry to describe volume. Depending on the context, depletions usually means either (a) where Brown-Forman is the distributor, shipments directly to retail or wholesale customers or (b) where Brown-Forman is not the distributor, shipments from distributor customers to retailers and wholesalers. We believe that depletions measure volume in a way that more closely reflects consumer demand than our shipments to distributor customers do. 'Consumer takeaway.' When discussing trends in the market, we refer to consumer takeaway, a term commonly used in the beverage alcohol industry that refers to the purchase of product by consumers from retail outlets, including products purchased through e-commerce channels, as measured by volume or retail sales value. This information is provided by outside parties, such as Nielsen and the National Alcohol Beverage Control Association (NABCA). Our estimates of market share or changes in market share are derived from consumer takeaway data using the retail sales value metric. 'Estimated net change in distributor inventories.' We generally recognize revenue when our products are shipped or delivered to customers. In the United States and certain other markets, our customers are distributors that sell downstream to retailers and consumers. We believe that our distributors' downstream sales more closely reflect actual consumer demand than do our shipments to distributors. Our shipments increase distributors' inventories, while distributors' depletions (as described above) reduce their inventories. Therefore, it is possible that our shipments do not coincide with distributors' downstream depletions and merely reflect changes in distributors' inventories. Because changes in distributors' inventories could affect our trends, we believe it is useful for investors to understand those changes in the context of our operating results. We perform the following calculation to determine the 'estimated net change in distributor inventories': For both the current-year period and the comparable prior-year period, we calculate a 'depletion-based' amount by (a) dividing the organic dollar amount (e.g., organic net sales) by the corresponding shipment volumes to arrive at a shipment-per-case amount, and (b) multiplying the resulting shipment-per-case amount by the corresponding depletion volumes. We subtract the year-over-year percentage change of the 'depletion-based' amount from the year-over-year percentage change of the organic amount to calculate the 'estimated net change in distributor inventories.' A positive difference is interpreted as a net increase in distributors' inventories, which implies that organic trends could decrease as distributors reduce inventories; whereas a negative difference is interpreted as a net decrease in distributors' inventories, which implies that organic trends could increase as distributors rebuild inventories.
Yahoo
44 minutes ago
- Yahoo
CIBS2026 Sales Officially Launched: The Future Thrives on Water Boosting Consumption to Empower Industries
SHANGHAI, June 5, 2025 /PRNewswire/ -- Facing the transformation of the shipping industry under the "dual carbon" goals, China Shanghai International Boat Show 2026 will showcase the use of pure electric boats, hybrid electric boats, fuel cell electric boats, Marine power batteries, as well as international advanced products and technologies such as battery management, intelligent shipboard, radar, navigation and positioning, communication, and safety. The "top technologies" at the exhibition site also include the currently popular "unmanned boats". The autonomous navigation technology of unmanned boats is rapidly evolving towards greater intelligence, greater coordination, and greater environmental friendliness. CIBS2026 focuses on the latest technologies of unmanned boats, such as the deep integration of AI, communication technologies and collaborative networks. It builds a platform to showcase high-tech in a centralized manner, promotes the application, transformation and implementation of scientific and technological achievements, and actively explores the innovation of application scenario models. CIBS2026 continues the cooperation with ICOMIA that began in 2025. ICOMIA has 38 national recreational boat industry associations, 54 cooperative member organizations, approximately 90% of recreational boat industry enterprises, and a global industrial value of 300 billion US dollars. Its regional representative offices are located in the United Kingdom, the United States, South Africa, Malaysia and Australia. In this collaboration, CIBS2026 will integrate superior resources to help exhibitors better understand the demands and trends of overseas markets, promote the innovative achievements of China's boat industry to the global market, facilitate the steady growth of overseas business, and make "Made in China" the "preferred products" of global consumers. In 2025, there were a total of 2,820 professional buyers from 117 countries and regions around the world at the exhibition site, an increase of 35% compared to 2024 (this data is shared with The Lifestyle Show Shanghai 2025 and Tourism Plus Shanghai 2025). The boat industry is a modern comprehensive industry that provides technical equipment for the national economy and the water leisure life of the people. It is a strategic industry and an important support for the country's all-round water tourism. CIBS 2026 boosts the industry to take a rapid start and lead the way on the path of high-quality development! From March 29th to March 31st, 2026, CIBS 2026 awaits you at SWEECC! Click the link below to learn more about the booth details and unlock unlimited business opportunities with just one click! CONTACT: Krystal Zhou, View original content to download multimedia: SOURCE China Shanghai International Boat Show Sign in to access your portfolio
Business Wire
an hour ago
- Business Wire
Oshkosh Corporation Hosting 2025 Investor Day
OSHKOSH, Wis.--(BUSINESS WIRE)--Oshkosh Corporation (NYSE: OSK), a leading innovator of purpose-built vehicles and equipment, is hosting its Investor Day today, June 5, 2025, at the New York Stock Exchange beginning at 9:30 a.m. EDT. Register for the full live event here: Live webcast (register/join). The presentations will provide an in-depth review of Oshkosh's business strategy, growth drivers and financial objectives. During the event, there will be an opportunity for both live and webcast attendees to ask questions during a Q&A session. Event presentations will proceed as follows: Oshkosh Corporation overview John Pfeifer, president & CEO Technology for Everyday Heroes Jay Iyengar, EVP, chief technology & strategic sourcing officer Access segment Mahesh Narang, EVP & president, Access segment Transport segment John Pfeifer, president & CEO Vocational segment Mike Pack, EVP & president, Vocational segment Financial Matthew Field, EVP & CFO Closing remarks and Q&A Oshkosh leadership team Expand A portion of today's presentation will be available starting at 8:00 a.m. EDT here: The full presentation will be available at approximately 11:15 am EDT at the same link. A replay of the webcast will be available under the 'Events & Presentations' section of the company's Investor Relations website shortly following the conclusion of the event. About Oshkosh Corporation At Oshkosh (NYSE: OSK), we make innovative, mission-critical equipment to help everyday heroes advance communities around the world. Headquartered in Wisconsin, Oshkosh Corporation employs over 18,000 team members worldwide, all united behind a common purpose: to make a difference in people's lives. Oshkosh products can be found in more than 150 countries under the brands of JLG ®, Pierce ®, MAXIMETAL, Oshkosh ® S-Series™, McNeilus ®, IMT ®, Jerr-Dan ®, Frontline™ Communications, Oshkosh ® Airport Products, Oshkosh AeroTech™, Oshkosh ® Defense and Pratt Miller. For more information, visit ®, ™ All brand names referred to in this news release are trademarks of Oshkosh Corporation or its subsidiary companies.
