Previous Close | $49.44 |
Intrinsic Value | $9.30 |
Upside potential | -81% |
Data is not available at this time.
Molson Coors Beverage Company operates as a leading global brewer, producing and marketing a diverse portfolio of beer and other beverage products. The company generates revenue primarily through the sale of its flagship brands such as Coors Light, Miller Lite, and Blue Moon, alongside regional and craft offerings. Its business model relies on a combination of owned production facilities, strategic partnerships, and extensive distribution networks to serve markets across North America, Europe, and beyond. Molson Coors competes in the highly consolidated beer industry, where scale, brand loyalty, and distribution efficiency are critical. The company maintains a strong market position as the second-largest brewer in the U.S., leveraging its heritage brands while expanding into higher-growth segments like premium craft and non-alcoholic beverages. Its ability to adapt to shifting consumer preferences, such as the rise of hard seltzers and low-alcohol options, underscores its resilience in a competitive landscape. Molson Coors also invests in sustainability initiatives, including water conservation and renewable energy, to align with evolving regulatory and consumer expectations.
Molson Coors reported revenue of $11.63 billion for FY 2024, with net income of $1.12 billion, reflecting a net margin of approximately 9.7%. The company's diluted EPS stood at $5.35, demonstrating solid profitability. Operating cash flow was robust at $1.91 billion, supporting reinvestment and shareholder returns. Capital expenditures totaled $674 million, indicating disciplined investment in production capacity and innovation.
The company's earnings power is underpinned by its strong brand equity and operational scale, translating into consistent cash generation. Molson Coors' capital efficiency is evident in its ability to maintain healthy margins while navigating input cost volatility and competitive pressures. The balance between reinvestment and returning capital to shareholders highlights a disciplined approach to capital allocation.
Molson Coors ended FY 2024 with $969 million in cash and equivalents, against total debt of $6.19 billion. The debt level reflects historical acquisitions and investments, but the company's strong cash flow generation provides ample coverage. The balance sheet remains manageable, with liquidity sufficient to meet obligations and fund growth initiatives.
The company has shown resilience in a mature industry, focusing on premiumization and geographic expansion to drive growth. Molson Coors pays a dividend of $1.77 per share, signaling a commitment to returning capital to shareholders. While dividend growth has been modest, the payout is supported by stable cash flows and a balanced approach to reinvestment.
Molson Coors trades at a valuation reflective of its steady but slow-growth profile. Market expectations are tempered by industry headwinds, including shifting consumer preferences and regulatory challenges. However, the company's strong brand portfolio and cost management provide a floor to earnings, supporting a reasonable multiple.
Molson Coors benefits from its scale, brand strength, and distribution reach, which are key advantages in a competitive market. The company's focus on premium and innovative products positions it to capture growth in evolving beverage categories. While macroeconomic and competitive pressures persist, Molson Coors' strategic initiatives and financial discipline provide a stable outlook.
10-K filing, company investor relations
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 |