The Discounted Cash Flow (DCF) valuation of Molson Coors Beverage Co (TAP) is 76.80 USD. With the latest stock price at 61.07 USD, the upside of Molson Coors Beverage Co based on DCF is 25.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.7% | 5.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 45.28 - 167.95 | 76.80 |
| Upside | -25.9% - 175.0% | 25.8% |