The Discounted Cash Flow (DCF) valuation of Keurig Dr Pepper Inc (KDP) is 35.58 USD. With the latest stock price at 26.46 USD, the upside of Keurig Dr Pepper Inc based on DCF is 34.5%.
Based on the latest price of 26.46 USD and our DCF valuation, Keurig Dr Pepper Inc (KDP) is a buy. buying KDP stocks now will result in a potential gain of 34.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 6.9% | 6.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 21.75 - 72.60 | 35.58 |
| Upside | -17.8% - 174.4% | 34.5% |