Valuation Keurig Dr Pepper Inc.

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2026-01-23 pm EST			5-day change	1st Jan Change
27.76 ^USD	+0.76%		+1.28%	-0.89%

Jan. 22	Keurig Dr Pepper to report fourth quarter 2025 results	RE
Jan. 15	Sector Update: Consumer Stocks Mixed Premarket Thursday	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	45,032	52,266	50,565	46,593	43,569	37,714	37,714	-
Change	-	16.06%	-3.26%	-7.86%	-6.49%	-13.44%	0%	-
Enterprise Value (EV) ¹	58,280	63,581	61,997	59,517	58,613	52,077	50,603	48,958
Change	-	9.1%	-2.49%	-4%	-1.52%	-11.15%	-2.83%	-3.25%
P/E ratio	34.4x	24.6x	35.3x	21.5x	30.6x	15.8x	14.3x	13.3x
PBR	1.89x	2.11x	2.03x	1.83x	1.8x	1.47x	1.38x	1.3x
PEG	-	0.4x	-1.1x	0.4x	-0.9x	0.2x	1.3x	1.78x
Capitalization / Revenue	3.88x	4.12x	3.6x	3.15x	2.84x	2.3x	2.19x	2.12x
EV / Revenue	5.02x	5.01x	4.41x	4.02x	3.82x	3.17x	2.94x	2.75x
EV / EBITDA	15.8x	16x	15.2x	14x	12.8x	10.8x	9.85x	9.07x
EV / EBIT	18.3x	18.6x	17.5x	16.3x	14.7x	12.6x	11.3x	10.6x
EV / FCF	29.2x	25.9x	25x	65.8x	35.3x	22.7x	19.6x	17.4x
FCF Yield	3.42%	3.85%	4.01%	1.52%	2.83%	4.41%	5.1%	5.75%
Dividend per Share ²	0.6	0.7125	0.775	0.83	0.89	0.9274	0.9641	1.013
Rate of return	1.88%	1.93%	2.17%	2.49%	2.77%	3.34%	3.47%	3.65%
EPS ²	0.93	1.5	1.01	1.55	1.05	1.752	1.948	2.094
Distribution rate	64.5%	47.5%	76.7%	53.5%	84.8%	52.9%	49.5%	48.4%
Net sales ¹	11,618	12,683	14,057	14,814	15,351	16,411	17,192	17,795
EBITDA ¹	3,691	3,971	4,078	4,244	4,584	4,844	5,137	5,397
EBIT ¹	3,191	3,421	3,538	3,657	3,974	4,140	4,463	4,623
Net income ¹	1,325	2,146	1,436	2,181	1,441	2,380	2,658	2,880
Net Debt ¹	13,248	11,315	11,432	12,924	15,044	14,363	12,888	11,244
Reference price ²	32.00	36.86	35.66	33.32	32.12	27.76	27.76	27.76
Nbr of stocks (in thousands)	1,407,253	1,417,962	1,417,962	1,398,336	1,356,454	1,358,583	1,358,583	-
Announcement Date	2/25/21	2/24/22	2/23/23	2/22/24	2/25/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KEURIG DR PEPPER INC.	15.84x	3.17x	10.75x	3.34%	37.71B
THE COCA-COLA COMPANY	24.15x	7.15x	21.37x	2.79%	314B
ARCA CONTINENTAL, S.A.B. DE C.V.	16.16x	1.47x	7.25x	4.28%	19.31B
COCA-COLA HELLENIC	17.01x	1.53x	9.87x	2.61%	19.2B
VARUN BEVERAGES LIMITED	52.91x	7.4x	31.29x	0.32%	17.45B
CELSIUS HOLDINGS, INC.	142.36x	5.89x	23.94x	-.--%	14.42B
SWIRE PACIFIC LIMITED	13.9x	1.79x	10.89x	4.71%	12.01B
SUNTORY BEVERAGE & FOOD LIMITED	17.48x	0.82x	5.99x	2.42%	9.75B
PRIMO BRANDS CORPORATION	22.97x	1.77x	8.12x	2.08%	7.04B
Average	35.86x	3.44x	14.39x	2.51%	50.04B
Weighted average by Cap.	27.27x	5.94x	19.03x	2.74%