Valuation Molson Coors Beverage Company

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-12-16 pm EST			5-day change	1st Jan Change
47.81 ^USD	+0.29%		+5.73%	-16.59%

Dec. 04	American Rebel Holdings, Inc. Secures Third Pennsylvania Distributor as Mid-State Beverage Company	CI
Dec. 02	Molson Coors Beverage Company Presents at Morgan Stanley Global Consumer & Retail Conference 2025, Dec-02-2025 12:45 PM

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	9,837	10,086	11,220	13,210	11,809	9,425	-	-
Change	-	2.54%	11.24%	17.74%	-10.61%	-20.18%	-	-
Enterprise Value (EV) ¹	17,337	16,611	17,182	18,565	16,985	14,635	14,393	14,185
Change	-	-4.19%	3.44%	8.05%	-8.51%	-13.84%	-1.66%	-1.45%
P/E ratio	-10.3x	10x	-63.6x	14x	10.7x	-6.51x	8.62x	8.41x
PBR	0.79x	0.75x	0.88x	0.99x	0.89x	0.87x	0.8x	0.75x
PEG	-	-0x	1x	-0x	0.5x	0x	-0x	3.36x
Capitalization / Revenue	1.02x	0.98x	1.05x	1.13x	1.02x	0.84x	0.84x	0.84x
EV / Revenue	1.8x	1.62x	1.61x	1.59x	1.46x	1.31x	1.29x	1.27x
EV / EBITDA	8.13x	7.99x	8.44x	7.66x	6.86x	6.35x	6.31x	6.3x
EV / EBIT	13.5x	13.1x	13x	10.8x	9.13x	9.2x	9.1x	9.04x
EV / FCF	15.5x	15.8x	20.4x	13.2x	13.7x	12x	11.6x	11.6x
FCF Yield	6.47%	6.33%	4.89%	7.58%	7.28%	8.31%	8.62%	8.59%
Dividend per Share ²	0.57	0.68	1.52	1.64	1.76	1.882	1.976	2.066
Rate of return	1.26%	1.47%	2.95%	2.68%	3.07%	3.95%	4.15%	4.33%
EPS ²	-4.38	4.62	-0.81	4.37	5.35	-7.326	5.533	5.671
Distribution rate	-13%	14.7%	-188%	37.5%	32.9%	-25.7%	35.7%	36.4%
Net sales ¹	9,654	10,280	10,701	11,702	11,627	11,195	11,169	11,204
EBITDA ¹	2,132	2,078	2,036	2,423	2,477	2,303	2,280	2,250
EBIT ¹	1,284	1,266	1,325	1,717	1,861	1,590	1,582	1,569
Net income ¹	-949	1,006	-175.3	948.9	1,122	-2,396	1,051	1,004
Net Debt ¹	7,500	6,525	5,962	5,355	5,177	5,210	4,968	4,760
Reference price ²	45.19	46.35	51.52	61.21	57.32	47.67	47.67	47.67
Nbr of stocks (in thousands)	216,681	216,970	216,509	215,660	206,013	197,634	-	-
Announcement Date	2/11/21	2/23/22	2/21/23	2/13/24	2/13/25	-	-	-

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.($)
MOLSON COORS BEVERAGE COMPANY	-6.51x	1.31x	6.35x	3.95%	9.43B
ANHEUSER-BUSCH INBEV SA/NV	18.99x	3.09x	8.62x	1.94%	126B
HEINEKEN N.V.	18.99x	1.83x	8.37x	2.71%	45.46B
AMBEV S.A.	14.82x	2.25x	6.92x	6.56%	41.26B
CONSTELLATION BRANDS, INC.	13.81x	3.96x	10.7x	2.85%	24.97B
HEINEKEN HOLDING N.V.	17.74x	-	-	-	20.33B
CARLSBERG A/S	15.24x	1.92x	9.17x	3.44%	17.76B
ASAHI GROUP HOLDINGS, LTD.	14.57x	1.29x	9x	2.95%	16.5B
BUDWEISER BREWING COMPANY APAC LIMITED	21.03x	1.84x	6.53x	5.32%	13.3B
Average	14.30x	2.19x	8.21x	3.71%	35.03B
Weighted average by Cap.	16.83x	2.57x	8.41x	3.14%