As of 2025-06-24, the Intrinsic Value of Molson Coors Beverage Co (TAP) is 86.20 USD. This TAP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.05 USD, the upside of Molson Coors Beverage Co is 79.40%.
The range of the Intrinsic Value is 66.49 - 117.42 USD
Based on its market price of 48.05 USD and our intrinsic valuation, Molson Coors Beverage Co (TAP) is undervalued by 79.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 66.49 - 117.42 | 86.20 | 79.4% |
| DCF (Growth 10y) | 79.83 - 134.11 | 100.92 | 110.0% |
| DCF (EBITDA 5y) | 61.47 - 89.86 | 76.31 | 58.8% |
| DCF (EBITDA 10y) | 76.29 - 109.91 | 93.11 | 93.8% |
| Fair Value | 134.54 - 134.54 | 134.54 | 179.99% |
| P/E | 79.49 - 105.74 | 91.68 | 90.8% |
| EV/EBITDA | 63.25 - 93.90 | 78.63 | 63.6% |
| EPV | 74.70 - 105.72 | 90.21 | 87.7% |
| DDM - Stable | 39.08 - 80.07 | 59.57 | 24.0% |
| DDM - Multi | 48.34 - 77.21 | 59.47 | 23.8% |
| Market Cap (mil) | 9,246.74 |
| Beta | 0.21 |
| Outstanding shares (mil) | 192.44 |
| Enterprise Value (mil) | 15,071.84 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.34% |
| Cost of Debt | 4.39% |
| WACC | 6.26% |