Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, Bloomberg, investor presentations
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |