Is TAP undervalued or overvalued?

As of 2025-03-17, the Intrinsic Value of Molson Coors Beverage Co (TAP) is 102.78 USD. This TAP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.37 USD, the upside of Molson Coors Beverage Co is 73.10%. This means that TAP is undervalued by 73.10%.

The range of the Intrinsic Value is 80.31 - 138.70 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	80.31 - 138.70	102.78	73.1%
DCF (Growth 10y)	94.09 - 155.68	117.91	98.6%
DCF (EBITDA 5y)	92.71 - 123.86	115.42	94.4%
DCF (EBITDA 10y)	105.79 - 144.37	130.67	120.1%
Fair Value	143.69 - 143.69	143.69	142.03%
P/E	92.84 - 110.58	103.07	73.6%
EV/EBITDA	88.66 - 116.74	107.45	81.0%
EPV	73.02 - 104.28	88.65	49.3%
DDM - Stable	42.20 - 87.27	64.73	9.0%
DDM - Multi	57.31 - 93.01	70.98	19.6%