US · TAP
Molson Coors Beverage Company
- Sector
- Consumer Defensive · Beverages - Alcoholic
- Headquarters
- Golden, CO 80401
- Website
- molsoncoors.com
Price · as of 2025-12-31
$42.14
Market cap 9.67B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $19.44 | -53.87% |
| Intrinsic Value(DCF) | $19.77 | -53.08% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $30.46 | $43.43 | $10.79 | $33.29 | $57.73 |
| 2012 | $34.79 | $34.60 | $15.68 | $23.07 | $46.64 |
| 2013 | $43.86 | $38.28 | $7.44 | $30.26 | $47.15 |
| 2014 | $57.73 | $43.16 | $6.39 | $22.38 | $18.88 |
| 2015 | $72.60 | $44.74 | $6.47 | $12.45 | $0.00 |
| 2016 | $77.50 | $123.23 | $180.92 | $36.58 | $405.63 |
| 2017 | $65.99 | $96.12 | $3,523.77 | $30.60 | $839.64 |
| 2018 | $49.64 | $69.43 | $2,260.15 | $25.54 | $31.15 |
| 2019 | $41.34 | $53.23 | $791.75 | $2.91 | $7.15 |
| 2020 | $40.59 | $38.62 | $2.14 | $0.00 | $1.25 |
| 2021 | $45.24 | $59.95 | $15.74 | $46.41 | $66.02 |
| 2022 | $47.93 | $35.87 | $0.00 | $7.29 | $0.00 |
| 2023 | $60.78 | $61.47 | $16.42 | $33.77 | $75.22 |
| 2024 | $60.10 | $68.48 | $8.74 | $36.32 | $40.62 |
| 2025 | $48.59 | $19.44 | $0.30 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Molson Coors Beverage Company's (TAP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $19.44
- Current price
- $42.14
- AI upside
- -53.87%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$19.77
-53.08% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| TAP | Molson Coors Beverage Com… | $42.14 | 9.67B | -54% | -53% | — | — | -4.35 | 0.93 | 0.85 | -9.24 | — | -2.56 | 37.58% | -21.01% | -19.21% | -18.70% | -11.94% | -8.93% | 0.62 | -10.38 | 0.55 | 0.30 | -3.35 | -30280.00% | -418.00% | -1362.00% | 11.26% | 0.34 | 6.29% | 3.97% | -17.30% | 10.80% | -6.36 | 13.94 | 1.34 | 0.84 |
| ACI | Albertsons Companies, Inc… | $17.90 | 9.83B | — | +4,745% | -75% | +282% | 12.96 | 3.67 | 0.15 | 6.43 | — | -93.32 | 27.68% | 1.92% | 1.19% | — | — | — | 4.19 | 3.29 | 0.90 | 0.16 | 3.40 | — | — | — | 6.03% | 0.37 | — | 2.38% | 30.80% | 3.04% | 16.99 | 35.05 | 0.33 | 3.25 |
| CAG | Conagra Brands, Inc. | $19.25 | 9.21B | +75% | -57% | — | -41% | 7.25 | 0.94 | 0.72 | 8.32 | 3.09 | -2.09 | 25.86% | 11.75% | 9.92% | 13.27% | 8.02% | 5.51% | 0.90 | 3.27 | 0.71 | 0.19 | 4.07 | 23472.00% | -364.00% | -1996.00% | 15.59% | 0.39 | 7.68% | 8.01% | 58.10% | 15.20% | 11.98 | 12.55 | 1.41 | 1.57 |
| CPB | Campbell Soup Company | $26.95 | 8.03B | +34% | -48% | — | +7% | 14.82 | 2.29 | 0.87 | 10.16 | 233.42 | -1.64 | 30.42% | 13.20% | 5.87% | 15.64% | 9.21% | 4.00% | 1.85 | 3.92 | 0.77 | 0.25 | 4.50 | 635.00% | 640.00% | 554.00% | 7.90% | 0.39 | 6.35% | 5.14% | 76.20% | 9.81% | 11.83 | 22.70 | 1.56 | 1.86 |
| EDU | New Oriental Education & … | $54.65 | 8.69B | +60% | +186% | -55% | -11% | 19.64 | 2.02 | 1.51 | 6.06 | 70.72 | 2.08 | 55.45% | 8.74% | 7.60% | 10.11% | -137.25% | 4.90% | 0.22 | 1377.01 | 1.58 | 1.45 | -1.36 | 2778.00% | 1360.00% | -2405.00% | 8.63% | 0.27 | -283.79% | 1.33% | 26.10% | 8.47% | 8.43 | 5.66 | 0.74 | 2.57 |
| INGR | Ingredion Incorporated | $117.46 | 7.46B | -5% | -60% | -36% | -47% | 10.30 | 1.73 | 1.04 | 6.70 | 68.04 | 2.45 | 25.32% | 14.03% | 10.10% | 17.78% | 15.33% | 9.50% | 0.41 | 27.38 | 2.66 | 1.69 | 0.62 | 1514.00% | -284.00% | -5498.00% | 6.80% | 0.72 | 10.23% | 2.81% | 28.90% | 9.49% | 8.16 | 16.18 | 1.15 | 3.94 |
| LW | Lamb Weston Holdings, Inc… | $48.19 | 6.72B | -31% | -54% | — | -59% | 22.01 | 4.53 | 1.22 | 11.14 | — | 24.21 | 21.68% | 10.31% | 5.54% | 20.26% | 8.34% | 4.84% | 2.39 | 3.69 | 1.38 | 0.58 | 3.81 | -4980.00% | -25.00% | -27525.00% | 2.93% | 0.59 | 4.04% | 2.63% | 57.90% | 6.38% | 17.96 | 51.92 | 1.85 | 2.63 |
| PPC | Pilgrim's Pride Corporati… | $43.16 | 10.25B | +40% | -61% | — | +20% | 9.28 | 2.73 | 0.54 | 6.02 | — | 6.66 | 12.75% | 8.72% | 5.85% | 27.36% | 19.32% | 10.32% | 0.91 | 10.00 | 1.47 | 0.67 | 1.28 | -66.00% | 346.00% | -5637.00% | 6.57% | 0.47 | 10.97% | 19.83% | 184.10% | 19.83% | 7.91 | 19.33 | 0.69 | 3.67 |
| PRMB | Primo Brands Corporation | $22.68 | 8.4B | +37% | +1,784% | — | -74% | 141.88 | 2.85 | 1.28 | 8.13 | — | -2.38 | 30.32% | 11.28% | 0.90% | 1.87% | 7.08% | 0.55% | 0.21 | 2.30 | 0.95 | 0.63 | 0.24 | -33634.00% | 2934.00% | -445.00% | 3.55% | 0.53 | 5.15% | 1.77% | 251.70% | 63.02% | 11.70 | 29.02 | 1.32 | 1.26 |
| SFD | SMITHFIELD FOODS INC | $24.88 | 9.78B | +83% | -67% | -60% | -60% | 10.72 | 1.47 | 0.60 | 6.80 | 0.19 | 2.90 | 13.41% | 7.91% | 6.74% | 12.21% | 10.26% | 6.55% | 0.40 | 16.94 | 2.46 | 0.88 | 0.97 | 550185.00% | -340.00% | 2433.00% | 9.20% | 0.67 | 9.68% | 3.37% | 36.10% | 7.59% | 8.92 | 12.67 | 0.71 | 3.31 |
| SFM | Sprouts Farmers Market, I… | $73.87 | 7.19B | +59% | +5% | -50% | +56% | 13.80 | 5.15 | 0.82 | 8.95 | 33.18 | 8.89 | 37.09% | 7.85% | 5.95% | 38.43% | 18.04% | 13.43% | 1.39 | 259.93 | 0.93 | 0.37 | 1.69 | 4160.00% | 1408.00% | 1275.00% | 6.47% | 0.82 | 16.06% | 0.00% | 0.00% | 6.53% | 12.90 | 19.06 | 1.01 | 4.41 |
About Molson Coors Beverage Company
Molson Coors Beverage Company manufactures, markets, and sells beer and other malt beverage products under various brands in the Americas, Europe, Middle East, Africa, and Asia Pacific. It offers flavored malt beverages, craft, and ready to drink beverages. The company was formerly known as Molson Coors Brewing Company and changed its name to Molson Coors Beverage Company in January 2020. Molson Coors Beverage Company was founded in 1774 and is based in Golden, Colorado.
- CEO
- Rahul Goyal
- Employees
- 16.8K
- Beta
- 0.49
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($19.77 ÷ $42.14) − 1 = -53.08% (DCF, example).