MNST
Monster Beverage Corp
Price:  
61.00 
USD
Volume:  
5,066,188.00
United States | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MNST Intrinsic Value

2.20 %
Upside

What is the intrinsic value of MNST?

As of 2025-05-15, the Intrinsic Value of Monster Beverage Corp (MNST) is 62.33 USD. This MNST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.00 USD, the upside of Monster Beverage Corp is 2.20%.

The range of the Intrinsic Value is 40.81 - 145.48 USD

Is MNST undervalued or overvalued?

Based on its market price of 61.00 USD and our intrinsic valuation, Monster Beverage Corp (MNST) is undervalued by 2.20%.

61.00 USD
Stock Price
62.33 USD
Intrinsic Value
Intrinsic Value Details

MNST Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 40.81 - 145.48 62.33 2.2%
DCF (Growth 10y) 53.05 - 182.14 79.77 30.8%
DCF (EBITDA 5y) 38.04 - 52.12 45.35 -25.7%
DCF (EBITDA 10y) 49.44 - 70.84 59.91 -1.8%
Fair Value 12.65 - 12.65 12.65 -79.27%
P/E 36.64 - 51.60 43.96 -27.9%
EV/EBITDA 24.47 - 41.19 33.93 -44.4%
EPV 25.25 - 34.72 29.99 -50.8%
DDM - Stable 20.24 - 90.53 55.39 -9.2%
DDM - Multi 37.20 - 130.11 57.95 -5.0%

MNST Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 59,487.81
Beta 0.21
Outstanding shares (mil) 975.21
Enterprise Value (mil) 58,332.72
Market risk premium 4.60%
Cost of Equity 6.95%
Cost of Debt 63.30%
WACC 7.21%