MNST
Monster Beverage Corp
Price:  
48.03 
USD
Volume:  
10,690,569.00
United States | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MNST Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of Monster Beverage Corp (MNST) is 63.37 USD. This MNST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.03 USD, the upside of Monster Beverage Corp is %.

The range of the Intrinsic Value is 42.23 - 142.45 USD

48.03 USD
Stock Price
63.37 USD
Intrinsic Value
Intrinsic Value Details

MNST Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 42.23 - 142.45 63.37 31.9%
DCF (Growth 10y) 52.43 - 169.28 77.25 60.8%
DCF (EBITDA 5y) 44.47 - 53.30 48.66 1.3%
DCF (EBITDA 10y) 54.53 - 69.51 61.46 28.0%
Fair Value 19.27 - 19.27 19.27 -59.88%
P/E 37.35 - 48.35 42.71 -11.1%
EV/EBITDA 29.10 - 38.48 33.43 -30.4%
EPV 23.26 - 30.29 26.77 -44.3%
DDM - Stable 19.61 - 94.45 57.03 18.7%
DDM - Multi 34.37 - 129.91 54.50 13.5%

MNST Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 50,034.29
Beta 0.73
Outstanding shares (mil) 1,041.73
Enterprise Value (mil) 47,462.08
Market risk premium 4.60%
Cost of Equity 7.64%
Cost of Debt 14.55%
WACC 7.64%