The Discounted Cash Flow (DCF) valuation of Keurig Dr Pepper Inc (KDP) is 39.33 USD. With the latest stock price at 33.52 USD, the upside of Keurig Dr Pepper Inc based on DCF is 17.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.6% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 23.66 - 85.86 | 39.33 |
| Upside | -29.4% - 156.1% | 17.3% |