Molson Coors Beverage Co
NYSE:TAP

Watchlist Manager
Molson Coors Beverage Co Logo
Molson Coors Beverage Co
NYSE:TAP
Watchlist
Price: 45.74 USD 0.26%
Market Cap: 8.9B USD

Intrinsic Value

The intrinsic value of one TAP stock under the Base Case scenario is 89.07 USD. Compared to the current market price of 45.74 USD, Molson Coors Beverage Co is Undervalued by 49%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

TAP Intrinsic Value
89.07 USD
Undervaluation 49%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Molson Coors Beverage Co

What is Valuation History?
Ask AI Assistant
What other research platforms think about TAP?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is TAP valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Molson Coors Beverage Co.

Explain Valuation
Compare TAP to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Molson Coors' reliance on mainstream light beer brands faces sustained pressure from shifting consumer tastes toward craft, premium, and non-beer alternatives, threatening its core revenue streams.

Rising commodity and packaging costs, coupled with potential supply chain disruptions, could compress margins if the company cannot pass these expenses on to price-sensitive consumers.

Intense competition from both global brewers and regional craft players puts downward pressure on Molson Coors’ pricing power and limits its ability to capture incremental market share.

Bull Theses

Strong brand equity anchored by iconic labels like Coors Light and Miller Lite positions Molson Coors to leverage consumer loyalty and cross-promote new offerings.

Strategic diversification into hard seltzers, flavored alcohol, and non-alcoholic beverages can shift Molson Coors’ portfolio toward faster-growing categories, supporting top-line expansion.

Efficient production facilities and a wide-reaching distribution network help the company drive cost synergies, maintain robust cash flows, and potentially fund further brand innovation or acquisitions.

Show More Less
How do you feel about TAP?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Molson Coors Beverage Co

Current Assets 3.2B
Cash & Short-Term Investments 950.2m
Receivables 993.8m
Other Current Assets 1.3B
Non-Current Assets 19.6B
PP&E 4.8B
Intangibles 14B
Other Non-Current Assets 860.9m
Current Liabilities 5.3B
Accounts Payable 2.9B
Accrued Liabilities 54.5m
Short-Term Debt 36.6m
Other Current Liabilities 2.4B
Non-Current Liabilities 7.2B
Long-Term Debt 3.9B
Other Non-Current Liabilities 3.3B
Efficiency

Free Cash Flow Analysis
Molson Coors Beverage Co

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Molson Coors Beverage Co

Revenue
11.2B USD
Cost of Revenue
-6.9B USD
Gross Profit
4.3B USD
Operating Expenses
-2.7B USD
Operating Income
1.7B USD
Other Expenses
-3.8B USD
Net Income
-2.1B USD
Fundamental Scores

TAP Profitability Score
Profitability Due Diligence

Molson Coors Beverage Co's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
ROIC is Increasing
Sustainable 3Y Average Gross Margin
Healthy Operating Margin
42/100
Profitability
Score

Molson Coors Beverage Co's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

TAP Solvency Score
Solvency Due Diligence

Molson Coors Beverage Co's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
41/100
Solvency
Score

Molson Coors Beverage Co's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TAP Price Targets Summary
Molson Coors Beverage Co

Wall Street analysts forecast TAP stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for TAP is 52.68 USD with a low forecast of 40.4 USD and a high forecast of 75.6 USD.

Lowest
Price Target
40.4 USD
12% Downside
Average
Price Target
52.68 USD
15% Upside
Highest
Price Target
75.6 USD
65% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for TAP is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

TAP Insider Trading
Buy and sell transactions by insiders

TAP News

Other Videos
What is the Intrinsic Value of one TAP stock?

The intrinsic value of one TAP stock under the Base Case scenario is 89.07 USD.

Is TAP stock undervalued or overvalued?

Compared to the current market price of 45.74 USD, Molson Coors Beverage Co is Undervalued by 49%.

Back to Top