Previous Close | $63.08 |
Intrinsic Value | $3.88 |
Upside potential | -94% |
Data is not available at this time.
Monster Beverage Corporation operates in the global energy drink market, a high-growth segment within the broader non-alcoholic beverage industry. The company generates revenue primarily through the sale of its flagship Monster Energy drinks, complemented by a portfolio of other energy and hydration products. Its asset-light model relies on third-party manufacturing and distribution partnerships, enabling scalability and margin efficiency. Monster holds a dominant position in the energy drink sector, competing with brands like Red Bull and Rockstar, and has consistently expanded its market share through innovation, aggressive marketing, and strategic international expansion. The company’s strong brand equity and loyal consumer base reinforce its competitive moat, while its focus on product diversification—including sugar-free and natural ingredient options—positions it well for evolving consumer preferences. Monster’s global footprint, particularly in North America and Europe, underscores its leadership in a highly concentrated market.
Monster Beverage reported revenue of $7.49 billion for FY 2024, reflecting steady growth in its core energy drink segment. Net income stood at $1.51 billion, with diluted EPS of $1.49, demonstrating robust profitability. Operating cash flow of $1.93 billion highlights strong operational efficiency, supported by minimal capital expenditures due to its asset-light model. The company’s ability to convert sales into cash underscores its disciplined cost management and pricing power.
Monster’s earnings power is evident in its high-margin business, driven by premium pricing and low production costs. The absence of significant capital expenditures further enhances capital efficiency, allowing for reinvestment in growth initiatives or shareholder returns. The company’s scalable distribution network and brand strength contribute to sustained earnings momentum, with minimal reliance on debt financing.
Monster maintains a solid balance sheet, with $1.53 billion in cash and equivalents and modest total debt of $374 million. This conservative leverage profile provides ample liquidity for strategic acquisitions or market expansion. The company’s financial health is further reinforced by its strong cash generation and absence of dividend obligations, preserving flexibility for future growth.
Monster has consistently delivered growth through geographic expansion and product innovation, with particular strength in international markets. The company does not pay dividends, opting instead to reinvest profits into brand-building and market penetration. This aligns with its growth-focused strategy, though future capital returns via buybacks or special dividends remain possible given its cash-rich position.
Monster’s valuation reflects its premium positioning in the energy drink market, with investors pricing in sustained growth and margin resilience. The stock trades at a premium to broader beverage peers, justified by its category leadership and scalability. Market expectations hinge on continued international expansion and product diversification driving top-line growth.
Monster’s key advantages include its strong brand, efficient distribution, and innovation pipeline. The outlook remains positive, with opportunities in emerging markets and functional beverages offsetting potential saturation in mature regions. Regulatory scrutiny on energy drinks poses a risk, but the company’s proactive ingredient transparency and marketing compliance mitigate downside exposure.
Company 10-K, Bloomberg
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 |