KDP Fair Value Estimate
Blended fair value estimate based on DCF, Graham Number, and earnings-based models.
Keurig Dr Pepper Inc
Keurig Dr Pepper is a leading beverage company in North America, with a portfolio of more than 125 owned, licensed and partner brands and powerful distribution capabilities to provide a beverage for every need, anytime, anywhere. With annual revenue of approximately $15 billion, we hold leadership positions in beverage categories including soft drinks, coffee, tea, water, juice, and mixers, and have the #1 single serve coffee brewing system in the U.S. and Canada. Our innovative partnership model builds emerging growth platforms in categories such as premium coffee, energy, sports hydration, and ready-to-drink coffee. Our brands include Keurig ®, Dr Pepper ®, Canada Dry ®, Mott's ®, A&W ®, Snapple ®, Peñafiel ®, 7UP ®, Green Mountain Coffee Roasters®, Clamato ®, Core Hydration ® and The Original Donut Shop ®. Driven by a purpose to Drink Well. Do Good., our 28,000 employees aim to enhance the experience of every beverage occasion and to make a positive impact for people, communities, and the planet.
KDP's revenue grew at a 6.9% CAGR over the last 6 years.
Current Price
$29.09
-1.05%GoodMoat Value
$12.17
58.2% overvaluedKeurig Dr Pepper's current price of $26.37 is significantly above the GoodMoat Target of $12.17, indicating a deeply unfavourable valuation from a value investing perspective. The stock trades at a premium to its sector and lacks a meaningful margin of safety based on this framework.
Blended fair value estimate based on DCF, Graham Number, and earnings-based models.
Graham Number, PEG-based, and Earnings-based models
View Fair Value →Keurig Dr Pepper Inc (KDP) valuation analysis using multiple fair value methodologies. GoodMoat calculates a blended fair value target using discounted cash flow (DCF) analysis, the Graham Number, and earnings-based valuation models.
The GoodMoat Fair Value target for Keurig Dr Pepper Inc is $12.17. The current stock price is $29.09, suggesting the stock is 139.1% overvalued.
The price-to-earnings (P/E) ratio is 21.57. Price-to-book ratio is 1.55. Price-to-sales ratio is 2.33. Enterprise value to EBITDA is 12.01. PEG ratio is -0.46.
GoodMoat's valuation models include the Graham Number (based on EPS and book value), an earnings-based model (discounted future EPS), and a PEG-adjusted valuation. The three models are averaged to produce a blended fair value estimate. Use these tools alongside the DCF calculator and reverse DCF to form a comprehensive view of Keurig Dr Pepper Inc's intrinsic value.