As of 2025-07-05, the Intrinsic Value of Keurig Dr Pepper Inc (KDP) is 39.71 USD. This KDP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.79 USD, the upside of Keurig Dr Pepper Inc is 17.50%.
The range of the Intrinsic Value is 25.35 - 76.04 USD
Based on its market price of 33.79 USD and our intrinsic valuation, Keurig Dr Pepper Inc (KDP) is undervalued by 17.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.35 - 76.04 | 39.71 | 17.5% |
| DCF (Growth 10y) | 32.47 - 86.82 | 47.96 | 41.9% |
| DCF (EBITDA 5y) | 21.05 - 34.69 | 28.24 | -16.4% |
| DCF (EBITDA 10y) | 28.06 - 44.34 | 36.28 | 7.4% |
| Fair Value | 11.63 - 11.63 | 11.63 | -65.60% |
| P/E | 22.77 - 32.93 | 28.31 | -16.2% |
| EV/EBITDA | 19.40 - 33.40 | 28.42 | -15.9% |
| EPV | 17.74 - 26.43 | 22.09 | -34.6% |
| DDM - Stable | 11.11 - 32.10 | 21.60 | -36.1% |
| DDM - Multi | 20.08 - 41.90 | 26.82 | -20.6% |
| Market Cap (mil) | 45,893.24 |
| Beta | 0.15 |
| Outstanding shares (mil) | 1,358.19 |
| Enterprise Value (mil) | 62,016.24 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.04% |
| Cost of Debt | 4.47% |
| WACC | 6.10% |