As of 2025-08-28, the Intrinsic Value of Molson Coors Beverage Co (TAP) is 90.73 USD. This TAP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.13 USD, the upside of Molson Coors Beverage Co is 77.50%.
The range of the Intrinsic Value is 72.20 - 118.58 USD
Based on its market price of 51.13 USD and our intrinsic valuation, Molson Coors Beverage Co (TAP) is undervalued by 77.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 72.20 - 118.58 | 90.73 | 77.5% |
| DCF (Growth 10y) | 84.54 - 132.09 | 103.62 | 102.7% |
| DCF (EBITDA 5y) | 69.79 - 101.21 | 87.09 | 70.3% |
| DCF (EBITDA 10y) | 82.66 - 116.97 | 100.65 | 96.9% |
| Fair Value | 134.76 - 134.76 | 134.76 | 163.56% |
| P/E | 79.70 - 101.98 | 90.44 | 76.9% |
| EV/EBITDA | 66.00 - 100.67 | 87.59 | 71.3% |
| EPV | 73.65 - 98.88 | 86.26 | 68.7% |
| DDM - Stable | 39.59 - 75.63 | 57.61 | 12.7% |
| DDM - Multi | 54.10 - 80.00 | 64.52 | 26.2% |
| Market Cap (mil) | 9,839.46 |
| Beta | 0.31 |
| Outstanding shares (mil) | 192.44 |
| Enterprise Value (mil) | 15,544.96 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.47% |
| Cost of Debt | 4.47% |
| WACC | 6.48% |