The Discounted Cash Flow (DCF) valuation of Keurig Dr Pepper Inc (KDP) is 40.91 USD. With the latest stock price at 27.26 USD, the upside of Keurig Dr Pepper Inc based on DCF is 50.1%.
Based on the latest price of 27.26 USD and our DCF valuation, Keurig Dr Pepper Inc (KDP) is a buy. buying KDP stocks now will result in a potential gain of 50.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.0% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 26.21 - 77.50 | 40.91 |
| Upside | -3.8% - 184.3% | 50.1% |