The Discounted Cash Flow (DCF) valuation of Keurig Dr Pepper Inc (KDP) is 46.02 USD. With the latest stock price at 35.31 USD, the upside of Keurig Dr Pepper Inc based on DCF is 30.3%.
Based on the latest price of 35.31 USD and our DCF valuation, Keurig Dr Pepper Inc (KDP) is a buy. buying KDP stocks now will result in a potential gain of 30.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.6% | 6.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 25.98 - 124.39 | 46.02 |
| Upside | -26.4% - 252.3% | 30.3% |