KDP

Nasdaq

Keurig Dr Pepper Inc.

Consumer Staples, Soft Drinks & Non-alcoholic Beverages

$30.01

close 7 Aug 2026

-13.32%

52-week change

$40.83B

market cap

$24.88

$35.94

52-week range

Expected price

$29.34 – $35.86

Current price

$30.01

Signal

Appears fairly valued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)22.23x

P/S (TTM)2.41x

P/B1.62x

EV/EBITDA (TTM)15.73x

FCF yield (TTM)3.87%

PEG (TTM, GAAP)1.50

Context

P/E, own 5-year average25.62x

P/E, sector median23.35x*

Price at 5-year median P/E$33.35*

Indicated dividend yield3.07%

Forward — analyst consensus

Forward P/E (FY2026)13.11x*

Forward P/E (FY2027)11.87x

Forward PEG1.25*

Consensus EPS FY2026 (18 analysts)$2.29

EPS growth (FY2026→FY2027)10.46%

Revenue growth (FY2026)58.24%

Street view

Price target (mean)$35.24*

Target upside17.41%

Ratings (buy / hold / sell)11 / 7 / 0

FY2026 EPS revisions, 30d (up / down)4 / 2

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 31 Mar 2026, filed 23 Apr 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR -5.48%10Y CAGR +6.07%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$30.01

Cash & equivalents$898.00M

Total debt$22.89B

Shares outstanding1.36B

Result

DCF price per share-$4.45

Current price$30.01

Margin of safety-114.84%

PV of years 1–10$8.16B

PV of terminal value$7.77B

Equity value-$6.06B

Market-implied growth+12.21%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$1.49B	$1.41B	$1.34B	$1.26B	$1.19B	$1.13B	$1.07B	$1.01B	$952.02M	$899.85M	$16.77B
PV	$1.38B	$1.21B	$1.06B	$927.54M	$811.77M	$710.45M	$621.77M	$544.17M	$476.25M	$416.80M	$7.77B

period to 31 Mar 2026, filed 23 Apr 2026, close 7 Aug 2026