investorscraft@gmail.com

Intrinsic ValueMolson Coors Beverage Company (0K2K.L)

Previous Close£47.87
Intrinsic Value
Upside potential
Previous Close
£47.87

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Molson Coors Beverage Company operates in the alcoholic beverages industry, specializing in beer and malt-based products. The company’s diversified portfolio includes flagship brands like Coors, Molson, and Blue Moon, alongside craft and ready-to-drink beverages, catering to a broad consumer base across the Americas, Europe, the Middle East, Africa, and Asia Pacific. Its revenue model hinges on brewing, marketing, and distributing these products through a mix of owned facilities and third-party partnerships. Molson Coors holds a strong position in the competitive beer market, leveraging its heritage and brand equity to maintain shelf space and consumer loyalty. The company’s strategic shift in 2020 to rebrand as a 'beverage company' reflects its adaptation to evolving consumer preferences, including the rise of flavored malt beverages and non-alcoholic alternatives. While facing stiff competition from global giants like AB InBev and Heineken, Molson Coors differentiates itself through regional expertise and a balanced portfolio that spans premium, mainstream, and value segments.

Revenue Profitability And Efficiency

Molson Coors reported revenue of $11.63 billion in its latest fiscal year, with net income reaching $1.12 billion, reflecting a solid margin. The company’s diluted EPS stood at $5.35, supported by efficient cost management and pricing strategies. Operating cash flow was robust at $1.91 billion, though capital expenditures of $674 million indicate ongoing investments in production capacity and innovation.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, with its net income translating to a healthy return on invested capital. Operating cash flow significantly exceeds capital expenditures, highlighting strong free cash flow generation. This efficiency enables reinvestment in growth initiatives while maintaining shareholder returns, as evidenced by its dividend payout.

Balance Sheet And Financial Health

Molson Coors maintains a balanced financial position, with $969 million in cash and equivalents against total debt of $6.35 billion. The debt level is manageable given its cash flow generation and market capitalization. The company’s liquidity and leverage ratios suggest stability, though ongoing debt servicing remains a consideration for long-term financial health.

Growth Trends And Dividend Policy

Molson Coors has shown steady growth in its core markets, with strategic expansions into flavored and craft beverages driving incremental revenue. The company’s dividend policy is shareholder-friendly, with a dividend per share of $1.79, reflecting a commitment to returning capital while funding organic and inorganic growth opportunities.

Valuation And Market Expectations

With a market capitalization of approximately $11.14 billion and a beta of 0.74, Molson Coors is viewed as a stable investment within the consumer defensive sector. The valuation reflects moderate growth expectations, balancing its established market presence with the challenges of a competitive and evolving industry.

Strategic Advantages And Outlook

Molson Coors benefits from its strong brand portfolio, geographic diversification, and adaptability to market trends. The company’s focus on premiumization and innovation positions it well for long-term growth, though macroeconomic pressures and shifting consumer preferences remain key risks. The outlook is cautiously optimistic, with execution on strategic initiatives critical to sustaining momentum.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount