investorscraft@gmail.com

Intrinsic Value of Molson Coors Beverage Company (TAP)

Previous Close$49.44
Intrinsic Value
Upside potential
Previous Close
$49.44

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 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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K filing, company investor relations

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