TAP

NYSE

MOLSON COORS BEVERAGE CO

Consumer Staples, Brewers

$43.37

close 7 Aug 2026

-13.79%

52-week change

$7.66B

market cap

$38.04

$54.82

52-week range

Expected price

$55.72 – $68.10

Current price

$43.37

Signal

Could be undervalued

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)-3.54x

P/S (TTM)0.59x

P/B0.76x

EV/EBITDA (TTM)-7.43x

FCF yield (TTM)17.30%

PEG (TTM, GAAP)—

Context

P/E, own 5-year average42.71x

P/E, sector median23.35x*

Price at 5-year median P/E—*

Indicated dividend yield4.43%

Forward — analyst consensus

Forward P/E (FY2026)9.15x*

Forward P/E (FY2027)8.71x

Forward PEG1.81*

Consensus EPS FY2026 (20 analysts)$4.74

EPS growth (FY2026→FY2027)5.05%

Revenue growth (FY2026)-0.54%

Street view

Price target (mean)$45.52*

Target upside4.97%

Ratings (buy / hold / sell)6 / 11 / 4

FY2026 EPS revisions, 30d (up / down)0 / 6

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 30 Jun 2026, filed 6 Aug 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 -0.97%10Y CAGR +9.25%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$43.37

Cash & equivalents$2.13B

Total debt$7.68B

Shares outstanding176.68M

Result

DCF price per share$75.38

Current price$43.37

Margin of safety+73.80%

PV of years 1–10$8.49B

PV of terminal value$10.38B

Equity value$13.32B

Market-implied growth-5.62%

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	$1.31B	$1.30B	$1.29B	$1.28B	$1.26B	$1.25B	$1.24B	$1.23B	$1.21B	$1.20B	$22.42B
PV	$1.22B	$1.11B	$1.02B	$937.38M	$859.53M	$788.14M	$722.68M	$662.66M	$607.62M	$557.15M	$10.38B

period to 30 Jun 2026, filed 6 Aug 2026, close 7 Aug 2026