As of 2024-12-11, the Intrinsic Value of Molson Coors Beverage Co (TAP) is 77.45 USD. This TAP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.59 USD, the upside of Molson Coors Beverage Co is 25.80%.

The range of the Intrinsic Value is 45.67 - 169.67 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	45.67 - 169.67	77.45	25.8%
DCF (Growth 10y)	54.39 - 178.13	86.31	40.1%
DCF (EBITDA 5y)	61.87 - 100.17	76.88	24.8%
DCF (EBITDA 10y)	73.58 - 120.53	92.10	49.5%
Fair Value	119.55 - 119.55	119.55	94.11%
P/E	68.05 - 110.56	91.43	48.4%
EV/EBITDA	65.60 - 118.23	91.62	48.8%
EPV	51.32 - 78.69	65.00	5.5%
DDM - Stable	42.41 - 132.53	87.47	42.0%
DDM - Multi	38.24 - 89.80	53.29	-13.5%