The Discounted Cash Flow (DCF) valuation of Monster Beverage Corp (MNST) is 62.78 USD. With the latest stock price at 51.00 USD, the upside of Monster Beverage Corp based on DCF is 23.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.7% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 42.23 - 136.24 | 62.78 |
| Upside | -17.2% - 167.1% | 23.1% |