The Discounted Cash Flow (DCF) valuation of Keurig Dr Pepper Inc (KDP) is 38.46 USD. With the latest stock price at 33.82 USD, the upside of Keurig Dr Pepper Inc based on DCF is 13.7%.
Based on the latest price of 33.82 USD and our DCF valuation, Keurig Dr Pepper Inc (KDP) is a buy. buying KDP stocks now will result in a potential gain of 13.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.0% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 24.56 - 73.24 | 38.46 |
| Upside | -27.4% - 116.5% | 13.7% |