investorscraft@gmail.com

Intrinsic ValueKeurig Dr Pepper Inc. (0Z62.L)

Previous Close£27.43
Intrinsic Value
Upside potential
Previous Close
£27.43

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

Keurig Dr Pepper Inc. is a diversified beverage company operating in the non-alcoholic drinks sector, with a strong presence in the U.S. and international markets. The company’s business model is structured around four key segments: Coffee Systems, Packaged Beverages, Beverage Concentrates, and Latin America Beverages. Its Coffee Systems segment, anchored by the Keurig brand, generates revenue through the sale of brewers, K-Cup pods, and specialty coffee, leveraging direct-to-consumer and retail distribution channels. The Packaged Beverages and Beverage Concentrates segments focus on a broad portfolio of well-known brands, including Dr Pepper, Snapple, and Mott’s, sold through retailers, bottlers, and foodservice providers. The Latin America Beverages segment extends its reach into emerging markets with brands like Peñafiel and Aguafiel. Keurig Dr Pepper holds a competitive edge through its diversified product mix, strong brand equity, and extensive distribution network, positioning it as a leader in both the coffee and soft drink markets. Its dual focus on at-home consumption (via Keurig systems) and on-the-go beverages (through its packaged drinks) ensures resilience across varying consumer preferences.

Revenue Profitability And Efficiency

In its latest fiscal year, Keurig Dr Pepper reported revenue of $15.35 billion, with net income of $1.44 billion, reflecting a net margin of approximately 9.4%. The company generated $2.22 billion in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures totaled $563 million, indicating ongoing investments in production and distribution capabilities to support growth.

Earnings Power And Capital Efficiency

Diluted EPS stood at $1.05, supported by stable earnings from its core segments. The company’s capital efficiency is underscored by its ability to maintain profitability while managing a large portfolio of brands and a complex supply chain. Its asset-light concentrate business contributes to higher margins, while the capital-intensive coffee systems segment drives recurring revenue through pod sales.

Balance Sheet And Financial Health

Keurig Dr Pepper’s balance sheet shows $510 million in cash and equivalents against total debt of $17.27 billion, reflecting a leveraged but manageable position. The company’s liquidity is sufficient to cover near-term obligations, and its investment-grade credit profile provides flexibility for strategic initiatives. Debt levels are typical for a company in the beverage industry, where scale and brand investments are critical.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth through brand innovation and geographic expansion, particularly in Latin America. It pays a dividend of $0.905 per share, offering a modest yield, with a payout ratio that suggests sustainability. Share repurchases and dividend growth are likely to remain part of its capital allocation strategy, balancing shareholder returns with reinvestment needs.

Valuation And Market Expectations

With a market capitalization of $45.97 billion and a beta of 0.53, Keurig Dr Pepper is viewed as a stable, defensive investment. The stock’s valuation reflects its steady cash flows and strong market position, trading at a premium compared to pure-play soft drink peers but justified by its diversified revenue streams and growth potential in coffee systems.

Strategic Advantages And Outlook

Keurig Dr Pepper benefits from its dual exposure to at-home coffee consumption and branded beverages, providing resilience against economic cycles. Its focus on premiumization, sustainability, and digital engagement (e.g., direct-to-consumer sales) positions it well for long-term growth. Challenges include inflationary pressures and competitive intensity, but its scale and brand loyalty should support continued outperformance in the non-alcoholic beverage sector.

Sources

Company filings, Bloomberg, investor presentations

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